{"text_format":"1","workbook":"xlsx","n_sheets":33,"sheets":["Welcome","Notes","Pivot % growth","Pivot_T","Service delivery impact","Performance impact","Pivot Infra impact","Pivot Personnel impact","Data","Summary","IP1","IP2","IP3","IP4","IP5","IP6","IP7","IP8","IP9","IP10","IP11","IP12","IP13","IP14","IP15","IP16","IP17","IP18","IP19","IP20","Metadata","Sheet1","Tables"],"not_rendered":{"charts":21,"images":3,"macros":1,"external_links":1,"defined_names":195,"comments":1,"pivot_tables":4},"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":"Welcome","index":0,"n_rows":49,"n_cols":60,"rows_kept":49,"cut":false,"hidden":false,"merged":[[9,1,9,3],[9,5,9,6],[9,8,10,13],[6,2,6,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"INDEX(AB$4:AB$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Defence"},{"$f":"INDEX(AC$4:AC$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Mashudu Bidzha"},null,{"$f":"INDEX(AE$4:AE$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Mashudu.Bidzha@treasury.gov.za"},{"$f":"INDEX(AF$4:AF$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Lesiba Ledwaba"},null,{"$f":"INDEX(AH$4:AH$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Lesiba.Ledwaba@treasury.gov.za"}]
[null,null,null,null,"MTEC Submission Workbook - 2021/22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Ceilings",null,null,"CoE Ceilings",null,null,null,null,null,null,"Departmental",{"$f":"SUM(AT4:AT45)","v":1724950365},1779048023,1807879862,null,null,"Compensation",{"$f":"SUM(AZ4:AZ45)","v":174066007},173531816,170160998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Contact Person","Tel","email","Contact Person","Tel","email","2021/22","2022/23","2023/24","2021/22","2022/23","2023/24",null,null,null,null,"Department","2021/22 Ceiling","2022/23 Ceiling","2023/24 Ceiling",null,null,"Department","2021/22 Ceiling","2022/23 Ceiling","2023/24 Ceiling",null,null,null,"Month","MonthNo.","Month Selection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,29,"Agriculture, Land Reform and Rural Development","Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",{"$f":"IFERROR(INDEX((AT$4:AT$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":16488238},{"$f":"IFERROR(INDEX((AU$4:AU$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":16398897},{"$f":"IFERROR(INDEX((AV$4:AV$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":16403341},{"$f":"IFERROR(INDEX((AZ$4:AZ$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":4125542},{"$f":"IFERROR(INDEX((BA$4:BA$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":4100208},{"$f":"IFERROR(INDEX((BB$4:BB$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":4020368},null,null,null,null,"Agriculture, Land Reform and Rural Development",16488238,16398897,16403341,null,null,"Agriculture, Land Reform and Rural Development",4125542,4100208,4020368,null,null,null,"April",1,{"$f":"+INDEX(($BG$4:$BG$15),MATCH(Welcome!$B$7,Welcome!BF4:BF15,0))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,16,"Basic Education","Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",25725854,26090658,26097727,542698,541386,530853,null,null,null,null,"Basic Education",25725854,26090658,26097727,null,null,"Basic Education",542698,541386,530853,null,null,null,"May",2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,42,"Centre for Public Service Innovation","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",0,0,0,0,0,0,null,null,null,null,"Civilian Secretariat for the Police Service",148497,148486,148526,null,null,"Civilian Secretariat for the Police Service",104161,103829,101809,null,null,null,"June",3]
[null,{"$f":"\"VOTE \" &$AA$1&\": \"","v":"VOTE 23: "},{"$f":"MyDeptName","v":"Defence"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,21,"Civilian Secretariat for the Police Service","Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",148497,148486,148526,104161,103829,101809,null,null,null,null,"Communications and Digital Technologies",3594529,2318493,2319121,null,null,"Communications and Digital Technologies",323579,322564,316307,null,null,null,"July",4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,30,"Communications and Digital Technologies","Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Keitumetse Motshegwe","(012) 395 6750","keitumetse.motshegwe@treasury.gov.za",3594529,2318493,2319121,323579,322564,316307,null,null,null,null,"Cooperative Governance",98283946,102074704,102102361,null,null,"Cooperative Governance",367021,365953,358848,null,null,null,"August",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,3,"Cooperative Governance","Misaveni Ngobeni","(012) 315 5305","Misaveni.Ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",98283946,102074704,102102361,367021,365953,358848,null,null,null,null,"Correctional Services",25540903,25552292,25559215,null,null,"Correctional Services",17487333,17412677,17075121,null,null,null,"September",6]
[null,"Enquiries",null,null,null,"Department Contact Details ",null,null,"PLEASE CLICK THE BUTTON BELOW TO SUBMIT AN INPUT… (Note: Input can not be submitted if ceilings on the 'Data' sheet are exceeded.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,22,"Correctional Services","Elvis Ramafamba","(012) 315 5204","Elvis.Ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",25540903,25552292,25559215,17487333,17412677,17075121,null,null,null,null,"Defence",45424249,45502702,45515031,null,null,"Defence",28920012,28893457,28331302,null,null,null,"October",7]
[null,{"$f":"AC1","v":"Mashudu Bidzha"},null,{"$f":"AE1","v":"Mashudu.Bidzha@treasury.gov.za"},null,"Name:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,23,"Defence","Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",45424249,45502702,45515031,28920012,28893457,28331302,null,null,null,null,"Employment and Labour",3449994,3438896,3439828,null,null,"Employment and Labour",1391536,1382634,1355733,null,null,null,"November",8]
[null,{"$f":"AF1","v":"Lesiba Ledwaba"},null,{"$f":"AH1","v":"Lesiba.Ledwaba@treasury.gov.za"},null,"Email:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,31,"Employment and Labour","Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za",null,null,null,3449994,3438896,3439828,1391536,1382634,1355733,null,null,null,null,"Environment, Forestry and Fisheries",8466845,8465616,8467910,null,null,"Environment, Forestry and Fisheries",1913715,1908535,1871449,null,null,null,"December",9]
[null,null,null,null,null,"Telephone number:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,32,"Environment, Forestry and Fisheries","Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",8466845,8465616,8467910,1913715,1908535,1871449,null,null,null,null,"Government Communication and Information System",684970,684271,684457,null,null,"Government Communication and Information System",274381,273959,268609,null,null,null,"January",10]
[null,null,null,null,null,"Mobile (optional):",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4,"Government Communication and Information System","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",684970,684271,684457,274381,273959,268609,null,null,null,null,"Health",56958002,57803100,57818761,null,null,"Health",831596,825829,810446,null,null,null,"February",11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,18,"Health","Refiloe Thokoa","(012) 395 6559","Refiloe.thokoa@treasury.gov.za","Jonatan Daven","(012) 315 6711","Jonatan.Daven@treasury.gov.za ",56958002,57803100,57818761,831596,825829,810446,null,null,null,null,"Higher Education and Training",113801127,115288613,115319850,null,null,"Higher Education and Training",9559638,9527409,9342066,null,null,null,"March",12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,17,"Higher Education and Training","Letsepa Pakkies","(012) 315 6656","Letsepa.Pakkies@treasury.gov.za","Barileng Sape","(012) 406 9069","barileng.sape@treasury.gov.za",113801127,115288613,115319850,9559638,9527409,9342066,null,null,null,null,"Home Affairs",8700029,8707870,8710229,null,null,"Home Affairs",3606281,3553472,3487482]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,5,"Home Affairs","Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",8700029,8707870,8710229,3606281,3553472,3487482,null,null,null,null,"Human Settlements",29918137,29918485,29926591,null,null,"Human Settlements",402702,401725,393910]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,33,"Human Settlements","Ulrike Britton ","(012) 315 5578","Ulrike.Britton@treasury.gov.za","Lindiwe Ngcongwane","(012) 315 5357","Lindiwe.Ngcongwane@treasury.gov.za",29918137,29918485,29926591,402702,401725,393910,null,null,null,null,"Independent Police Investigative Directorate",337647,337814,337906,null,null,"Independent Police Investigative Directorate",225355,224789,220417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,24,"Independent Police Investigative Directorate","Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",337647,337814,337906,225355,224789,220417,null,null,null,null,"International Relations and Cooperation",6402455,6424213,6425954,null,null,"International Relations and Cooperation",2848739,2842004,2786701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,6,"International Relations and Cooperation","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",6402455,6424213,6425954,2848739,2842004,2786701,null,null,null,null,"Justice and Constitutional Development",21240759,21220225,21225974,null,null,"Justice and Constitutional Development",12035456,11991097,11757725]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,25,"Justice and Constitutional Development","Werner Krause","(012) 315 5211","Werner.Krause@treasury.gov.za","Maggy Mokoka","(012) 315 5468","Maggy.Mokoka@treasury.gov.za",21240759,21220225,21225974,12035456,11991097,11757725,null,null,null,null,"Military Veterans",656375,656076,656254,null,null,"Military Veterans",126953,126589,124134]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,26,"Military Veterans","Mashudu Bidzha","(012) 315 5344","Mashudu.Bidzha@treasury.gov.za","Lesiba Ledwaba","(012) 315 6660","Lesiba.Ledwaba@treasury.gov.za",656375,656076,656254,126953,126589,124134,null,null,null,null,"Mineral Resources and Energy",8736798,9334176,9336705,null,null,"Mineral Resources and Energy",1038691,1036179,1016019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,34,"Mineral Resources and Energy","Rezah Atcha","(012) 315 5287","Rezah.Atcha@treasury.gov.za","Nomagugu Madikane","(012) 315 5312","Nomagugu.Madikane@treasury.gov.za",8736798,9334176,9336705,1038691,1036179,1016019,null,null,null,null,"National School of Government",197656,196065,196118,null,null,"National School of Government",57987,57848,56722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,7,"National School of Government","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",197656,196065,196118,57987,57848,56722,null,null,null,null,"National Treasury",818909528,861678814,890262091,null,null,"National Treasury",862955,860874,844125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,8,"National Treasury","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Rhoda Marais","(012) 315 5906","Rhoda.Marais@treasury.gov.za",818909528,861678814,890262091,862955,860874,844125,null,null,null,null,"Not defined",3773184,5489386,5490874,null,null,"Not defined",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,27,"Office of the Chief Justice","Elvis Ramafamba","(012) 315 5204","Elvis.Ramafamba@treasury.gov.za","Keabetswe Matlwa","(012) 395 6678","Keabetswe.Matlwa@treasury.gov.za",2313640,2315662,2316290,1737282,1734392,1700541,null,null,null,null,"Office of the Chief Justice",2313640,2315662,2316290,null,null,"Office of the Chief Justice",1737282,1734392,1700541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,2,"Parliament","Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Isaac Mabena","(012) 315 5582","Isaac.Mabena@treasury.gov.za",2595889,2600609,2601314,1398315,1394884,1367746,null,null,null,null,"Parliament",2595889,2600609,2601314,null,null,"Parliament",1398315,1394884,1367746]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,9,"Planning, Monitoring and Evaluation","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",471341,470992,471120,314999,311708,305667,null,null,null,null,"Planning, Monitoring and Evaluation",471341,470992,471120,null,null,"Planning, Monitoring and Evaluation",314999,311708,305667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,28,"Police","Nompumelelo Radebe","(012) 315 5957","Nompumelelo.Radebe@treasury.gov.za","Velisubuhle Buti","(012) 395 6709","Velisubuhle.Buti@treasury.gov.za",95469689,95324513,95350341,75007194,74823053,73366432,null,null,null,null,"Police",95469689,95324513,95350341,null,null,"Police",75007194,74823053,73366432]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,10,"Public Enterprises","Isaac Kurasha","(012) 315 5213","Isaac.Kurasha@treasury.gov.za","Ntandokazi Makaula","(012) 395 6667","Ntandokazi.Makaula@treasury.gov.za",4361231,1921025,1921546,184824,182679,179125,null,null,null,null,"Public Enterprises",4361231,1921025,1921546,null,null,"Public Enterprises",184824,182679,179125]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,11,"Public Service and Administration","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",546634,542790,542938,314645,313091,306909,null,null,null,null,"Public Service and Administration",546634,542790,542938,null,null,"Public Service and Administration",314645,313091,306909]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,12,"Public Service Commission","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",281082,279683,279759,212616,210723,206736,null,null,null,null,"Public Service Commission",281082,279683,279759,null,null,"Public Service Commission",212616,210723,206736]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,13,"Public Works and Infrastructure","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",7950067,7938000,7940151,552454,552539,541673,null,null,null,null,"Public Works and Infrastructure",7950067,7938000,7940151,null,null,"Public Works and Infrastructure",552454,552539,541673]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,35,"Science and Innovation","Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Thabiso Molewa","(012) 395 6780","Thabiso.Molewa@treasury.gov.za",8489418,8425038,8427321,394253,391048,383439,null,null,null,null,"Science and Innovation",8489418,8425038,8427321,null,null,"Science and Innovation",394253,391048,383439]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,36,"Small Business Development","Isaac Kurasha","(012) 315 5213","Isaac.Kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",2482236,2450739,2451403,150789,150435,147507,null,null,null,null,"Small Business Development",2482236,2450739,2451403,null,null,"Small Business Development",150789,150435,147507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,19,"Social Development","Pebetse Maleka","(012) 315 5566","Pebetse.Maleka@treasury.gov.za","Yusuf Mayet","(012) 315 5189","Yusuf.Mayet@treasury.gov.za",199306961,206984656,207040738,497757,498651,488931,null,null,null,null,"Social Development",199306961,206984656,207040738,null,null,"Social Development",497757,498651,488931]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,37,"Sports, Arts and Culture","Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za",5542002,5551914,5553418,374227,369542,362624,null,null,null,null,"Sports, Arts and Culture",5542002,5551914,5553418,null,null,"Sports, Arts and Culture",374227,369542,362624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,14,"Statistics South Africa","Mokgatla Tema","(012) 315 5948","Mokgatla.Tema@treasury.gov.za","Viwe Sobudula ","(0)12 315 5015 ","Viwe.Sobudula@treasury.gov.za",4446840,2472028,2472697,1518638,1498900,1470947,null,null,null,null,"Statistics South Africa",4446840,2472028,2472697,null,null,"Statistics South Africa",1518638,1498900,1470947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,1,"The Presidency","Timothy Murwa","(012) 315 5002","Timothy.Murwa@treasury.gov.za","Yamkela Ngewu","(012) 406 9078","Yamkela.Ngewu@treasury.gov.za",591091,590684,590844,369412,367439,360278,null,null,null,null,"The Presidency",591091,590684,590844,null,null,"The Presidency",369412,367439,360278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,38,"Tourism","Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",2369341,2374742,2375385,332682,331864,325409,null,null,null,null,"Tourism",2369341,2374742,2375385,null,null,"Tourism",332682,331864,325409]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,39,"Trade, Industry and Competition","Isaac Kurasha","(012) 315 5213","Isaac.Kurasha@treasury.gov.za","Rudzani Sikhwari","(012) 315 5823","rudzani.sikhwari@treasury.gov.za",9287504,9308700,9311222,1088218,1085604,1064481,null,null,null,null,"Trade, Industry and Competition",9287504,9308700,9311222,null,null,"Trade, Industry and Competition",1088218,1085604,1064481]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,15,"Traditional Affairs","Misaveni Ngobeni","(012) 315 5305","misaveni.ngobeni@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",164604,164356,164400,78883,78694,77163,null,null,null,null,"Traditional Affairs",164604,164356,164400,null,null,"Traditional Affairs",78883,78694,77163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,"Transport","Dumebi Ubogu","(012) 315 5077","Dumebi.Ubogu@treasury.gov.za","Luyolo Ntlangula ","(012) 315-5571","luyolo.ntangula@treasury.gov.za",64203859,64949019,64966617,530815,529531,519229,null,null,null,null,"Transport",64203859,64949019,64966617,null,null,"Transport",530815,529531,519229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,41,"Water and Sanitation","Misaveni Ngobeni","(012) 315 5305","Misaveni.Ngobeni@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",15892768,15909361,15913672,1849275,1841602,1805805,null,null,null,null,"Water and Sanitation",15892768,15909361,15913672,null,null,"Water and Sanitation",1849275,1841602,1805805]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,20,"Women, Youth and Persons with Disabilities","Pebetse Maleka","(012) 315 5566","Pebetse.Maleka@treasury.gov.za","Lindi Mzankomo","(012) 315 5256","Lindi.Mzankomo@treasury.gov.za",744446,743660,743862,112398,112420,110210,null,null,null,null,"Women, Youth and Persons with Disabilities",744446,743660,743862,null,null,"Women, Youth and Persons with Disabilities",112398,112420,110210]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI4:AI45)","v":1721177181},1773558637,1802388988,174066007,173531816,170160998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1751895268.5821743,1789735539.6461465,null,174140115.2931878,173620506.60814115]

{"sheet":"Notes","index":1,"n_rows":43,"n_cols":2,"rows_kept":43,"cut":false,"hidden":false,"merged":[[42,1,42,15]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Link to 2021 MTEF Guidelines"]
[null,"http://www.treasury.gov.za/publications/guidelines/2021%20MTEF%20guidelines.pdf"]

{"sheet":"Pivot % growth","index":2,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Econ2","(All)"]
[null,"Econ3","(All)"]
[]
[null,"Row Labels"," 2021/22 Baseline"," 2021/22 \nRevised \nbaseline"," 2022/23 \nRevised \nbaseline"," 2023/24 \nRevised \nbaseline","% YoY 2021/22","% YoY 2022/23","% YoY 2023/24"," Ave Ann growth History"," Ave Ann growth MTEF","% adjust \n2021/22","% adjust \n2022/23","% adjust\n2023/24"]
[null,"(blank)",48117094,48117094,49654303,51842722,0,3.1947253506207085E-2,4.4073098760443852E-2,1.4986253740171707E-2,8.3739399286959504E-3,0,0,0]
[null,"Administration",5797355,5797355,6054309,6321135,0,4.43226264391261E-2,4.407208155381559E-2,4.7052520058608716E-2,4.0859159670118217E-2,0,0,0]
[null,"Force Employment",3446451,3446451,3481256,3634689,0,1.009879438297534E-2,4.4074035348161678E-2,3.3923738254295843E-2,8.2923295057042434E-3,0,0,0]
[null,"Landward Defence",15338222,15338222,16071516,16779837,0,4.7808279212544935E-2,4.4073066909182668E-2,-3.4896108907067624E-4,2.1098456144241773E-3,0,0,0]
[null,"Air Defence",6336269,6336269,6523051,6810536,0,2.9478230801122773E-2,4.407216806981884E-2,2.0659300819030557E-2,-1.7486394093042312E-2,0,0,0]
[null,"Maritime Defence",4592850,4592850,4534598,4734454,0,-1.2683192353331818E-2,4.4073587118417024E-2,9.4184368806855545E-3,-7.7923303599380933E-4,0,0,0]
[null,"Military Health Support",5640589,5640589,5874403,6133306,0,4.1452054031945851E-2,4.4073074319211702E-2,3.805287517334377E-2,4.1544453594570818E-2,0,0,0]
[null,"Defence Intelligence",797625,797625,943000,984562,0,0.18225983388183664,4.4074231177094303E-2,9.3291134354082761E-2,-5.3310540590995381E-2,0,0,0]
[null,"General Support",6167733,6167733,6172170,6444203,0,7.1938911752500445E-4,4.4074126279736392E-2,-1.2659901658919281E-2,1.1789858500918182E-2,0,0,0]
[null,"Grand Total",48117094,48117094,49654303,51842722,0,3.1947253506207085E-2,4.4073098760443852E-2,1.4986253740171707E-2,8.3739399286959504E-3,0,0,0]

{"sheet":"Pivot_T","index":3,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DOR","(All)"]
[null,"Econ4","(All)"]
[]
[null," Value","Column Labels"]
[null,null,"Baseline"]
[null,"Row Labels","2021/22","2022/23","2023/24"]
[null,"Current payments",44411128,45795531,47813883]
[null,"Compensation of employees",30631021,31500236,32888559]
[null,"Goods and services",13780107,14295295,14925324]
[null,"Transfers and subsidies",2960831,3026355,3159734]
[null,"Provinces and municipalities",612,637,662]
[null,"Departmental agencies and accounts",1342517,1431882,1494990]
[null,"Non-profit institutions",10026,10427,10886]
[null,"Households",175065,152941,159682]
[null,"Public corporations and private enterprises",1432611,1430468,1493514]
[null,"Payments for capital assets",745135,832417,869105]
[null,"Buildings and other fixed structures",470870,502310,524450]
[null,"Machinery and equipment",271136,328811,343303]
[null,"Software and other intangible assets",1079,1118,1167]
[null,"Specialised military assets",2050,178,185]
[null,"Grand Total",48117094,49654303,51842722]

{"sheet":"Service delivery impact","index":4,"n_rows":17,"n_cols":5,"rows_kept":17,"cut":false,"hidden":false,"merged":[[14,1,14,12]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: Data in the table below is sourced from the individual IP sheets. Any adjustments should be made on the IP sheets. Ajustments made directly on this table will be over-written when the data is refreshed!"]
[]
[null,"Impact area","IP no","IP name","Comment"]

{"sheet":"Performance impact","index":5,"n_rows":17,"n_cols":16,"rows_kept":17,"cut":false,"hidden":false,"merged":[[14,1,14,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: Data in the table below is sourced from the individual IP sheets. Any adjustments should be made on the IP sheets. Ajustments made directly on this table will be over-written when the data is refreshed!"]
[]
[null,"Impact area","IP no","IP name","Performance indicator","2021/22|Original target","2021/22 Revised target","2021/22 Change","2022/23 Original target","2022/23 Revised target","2022/23 Change","2023/24 Original target","2023/24 Revised target","2023/24 Change","Comment","Gov Priority"]

{"sheet":"Pivot Infra impact","index":6,"n_rows":16,"n_cols":3,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Impact area","(All)"]
[]
[null,"Row Labels"]

{"sheet":"Pivot Personnel impact","index":7,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"IP name","(All)"]
[]
[null,"Row Labels"," 2021/22 Change"," 2022/23 Change"," 2023/24 Change"]
[null,"Level 1 - 6",0,0,0]
[null,"1",0,0,0]
[null,"2",0,0,0]
[null,"3",0,0,0]
[null,"4",0,0,0]
[null,"5",0,0,0]
[null,"6",0,0,0]
[null,"Levels 7 - 12",0,0,0]
[null,"7",0,0,0]
[null,"8",0,0,0]
[null,"9",0,0,0]
[null,"10",0,0,0]
[null,"11",0,0,0]
[null,"12",0,0,0]
[null,"Levels 13 - 16",0,0,0]
[null,"13",0,0,0]
[null,"14",0,0,0]
[null,"15",0,0,0]
[null,"16",0,0,0]
[null,"Other",0,0,0]
[null,"Other",0,0,0]
[null,"Grand Total",0,0,0]

{"sheet":"Data","index":8,"n_rows":4708,"n_cols":79,"rows_kept":1125,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":500,"rows_last":125,"rows_between":500,"halvings":2}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Steps to complete…"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021/22","2022/23","2023/24"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baseline ceiling:",{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":45424249},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":45502702},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":45515031}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"BS8-SUM(T_DataComboFile[2021/22 Revised baseline])","v":-2692845},{"$f":"BT8-SUM(T_DataComboFile[2022/23 Revised baseline])","v":-4151601},{"$f":"BU8-SUM(T_DataComboFile[2023/24 Revised baseline])","v":-6327691}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CoE ceiling:",{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":28920012},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":28893457},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":28331302}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"BS11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2021/22 Revised baseline])","v":-1711009},{"$f":"BT11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2022/23 Revised baseline])","v":-2606779},{"$f":"BU11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2023/24 Revised baseline])","v":-4557257}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G&S reporting level",null,"2016/17","2017/18","2018/19","2019/20 Main appropriation","2019/20 Adjusted appropriation","2019/20 Revised estimate","2019/20 Preliminary outcome","2020/21 Original","2020/21 SAB","2020/21 Baseline","2021/22 Baseline","2022/23 Baseline","2023/24 Baseline","2021/22 Reduction","2022/23 Reduction","2023/24 Reduction","2021/22 Increase","2022/23 Increase","2023/24 Increase","2021/22 Revised baseline\n\n","2022/23 Revised baseline\n\n","2023/24 Revised baseline\n\n"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Level 3","Subtotal:  ",{"$f":"SUBTOTAL(9,T_DataComboFile[2016/17])","v":46599487},{"$f":"SUBTOTAL(9,T_DataComboFile[2017/18])","v":48355121},{"$f":"SUBTOTAL(9,T_DataComboFile[2018/19])","v":47864986},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Main appropriation])","v":49850439},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Adjusted appropriation])","v":50235579},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Revised estimate])","v":50235579},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Preliminary outcome])","v":50235579},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 Original])","v":52438621},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 SAB])","v":55318621},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUBTOTAL(9,T_DataComboFile[2021/22 Baseline])","v":48117094},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Baseline])","v":49654303},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Baseline])","v":51842722},{"$f":"SUBTOTAL(9,T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2021/22 Increase])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Increase])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Increase])","v":0},{"$f":"SUBTOTAL(9,T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Revised baseline])","v":51842722}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"…red shaded cells below indicate negative budgets.",null,null,"Budget Tagging"]
["Combo_DoR","Combo_Econ","Budget Year","Process","Vote No. - N","Programme No. - N","Subprogramme No. - N","Index - N","Index - N2","Vote No.","Programme No.","Subprogramme No.","Index","Index2","UID","Econ1_IDn","Econ2_IDn","Econ3_IDn","Econ4_IDn","Econ5_IDn","Econ_UID","Province","Department","Programme","Subprogramme","Transfers and subsidies / Payments for financial assets detail","Econ1","Econ2","Econ3","Econ4","Econ5","Function group","Technical group","DOR","2016/17_Source","2017/18_Source","2018/19_Source","2019/20 Main appropriation_Source","2019/20 Adjusted appropriation_Source","2019/20 Revised estimate_Source","2019/20 Preliminary outcome_Source","2020/21 Original_Source","2020/21 SAB_Source","2020/21 Baseline_Source","2021/22 Baseline_Source","2022/23 Baseline_Source","2023/24 Baseline_Source","New item Indi","Implementation programme","G&S Reporting level","G&S reporting level indicator","2016/17","2017/18","2018/19","2019/20 Main appropriation","2019/20 Adjusted appropriation","2019/20 Revised estimate","2019/20 Preliminary outcome","2020/21 Original","2020/21 SAB","2020/21 Revised","2021/22 Baseline","2022/23 Baseline","2023/24 Baseline","2021/22 Reduction","2022/23 Reduction","2023/24 Reduction","2021/22 Increase","2022/23 Increase","2023/24 Increase","2021/22 Revised baseline","2022/23 Revised baseline","2023/24 Revised baseline","Gender - Women","Gender - Men","Children and Youth - Women","Children and Youth - Men","Persons with disabilities - Women","Persons with disabilities - Men"]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,1,9208,41626,23,1,1,9208,"041626","23|01|01",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",35635,38455,36164,41027,41027,41027,41027,34734,34734,32766,33106,34172,35678,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35635},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38455},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":36164},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41027},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":34734},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":34734},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32766},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33106},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":34172},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35678},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":33106},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":34172},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":35678}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,1,9209,41627,23,1,1,9209,"041627","23|01|01",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",3395,3579,3651,3837,3837,3837,3837,4364,4364,4117,4099,4140,4323,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3395},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3579},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3651},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3837},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3837},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3837},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3837},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4364},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4364},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4117},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4099},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4140},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4323},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4099},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":4140},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":4323}]
[null,null,"2021_22","ENE2020",23,1,1,null,41628,23,1,1,null,"041628","23|01|01",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",71526,82533,84916,87842,87842,87842,87842,83437,50437,83437,91600,97531,101829,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":71526},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":82533},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":84916},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":87842},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":87842},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":87842},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":87842},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":83437},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50437},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":83437},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91600},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":97531},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":101829},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":91600},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":97531},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":101829}]
[null,null,"2021_22","ENE2020",23,1,1,null,41629,23,1,1,null,"041629","23|01|01",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,1,9210,41630,23,1,1,9210,"041630","23|01|01",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",67,2,6,87,87,87,87,91,91,91,92,96,100,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,1,9211,41631,23,1,1,9211,"041631","23|01|01",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",13,66,40,40,40,40,40,54,54,54,55,57,60,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41632,23,1,1,null,"041632","23|01|01",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41633,23,1,1,null,"041633","23|01|01",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,1,9212,41634,23,1,1,9212,"041634","23|01|01",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",164,158,0,405,405,405,405,426,426,426,433,449,469,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,1,9213,41635,23,1,1,9213,"041635","23|01|01",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",3724,4896,5544,5571,5571,5571,5571,6110,6110,6110,6781,7051,7362,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41636,23,1,1,null,"041636","23|01|01",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,1,9214,41637,23,1,1,9214,"041637","23|01|01",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",0,434,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41638,23,1,1,null,"041638","23|01|01",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41639,23,1,1,null,"041639","23|01|01",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41640,23,1,1,null,"041640","23|01|01",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41641,23,1,1,null,"041641","23|01|01",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,1,9215,41642,23,1,1,9215,"041642","23|01|01",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",24,3,0,189,189,189,189,7,7,7,6,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41643,23,1,1,null,"041643","23|01|01",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,1,9216,41644,23,1,1,9216,"041644","23|01|01",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",262,722,867,708,708,708,708,727,727,727,798,830,867,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,1,9217,41645,23,1,1,9217,"041645","23|01|01",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",1055,1276,1222,1952,1952,1952,1952,2008,2008,2008,2174,2260,2360,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41646,23,1,1,null,"041646","23|01|01",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41647,23,1,1,null,"041647","23|01|01",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41648,23,1,1,null,"041648","23|01|01",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,1,9218,41649,23,1,1,9218,"041649","23|01|01",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",26,28,27,65,65,65,65,69,69,69,70,73,76,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,1,9219,41650,23,1,1,9219,"041650","23|01|01",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",38,8,3,107,107,107,107,112,112,112,114,119,124,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41651,23,1,1,null,"041651","23|01|01",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,1,9220,41652,23,1,1,9220,"041652","23|01|01",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",4,0,0,6,6,6,6,7,7,7,7,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41653,23,1,1,null,"041653","23|01|01",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41654,23,1,1,null,"041654","23|01|01",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41655,23,1,1,null,"041655","23|01|01",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41656,23,1,1,null,"041656","23|01|01",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,1,9221,41657,23,1,1,9221,"041657","23|01|01",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",326,190,245,243,243,243,243,256,256,256,260,270,282,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,1,9222,41658,23,1,1,9222,"041658","23|01|01",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",78,245,199,301,301,301,301,289,289,289,294,306,319,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,1,9223,41659,23,1,1,9223,"041659","23|01|01",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41660,23,1,1,null,"041660","23|01|01",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41661,23,1,1,null,"041661","23|01|01",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41662,23,1,1,null,"041662","23|01|01",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Ministry",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,1,9224,41663,23,1,1,9224,"041663","23|01|01",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",53198,57136,62573,60496,60496,60496,60496,57006,24006,57006,58680,63297,66087,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,1,9225,41664,23,1,1,9225,"041664","23|01|01",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",221,228,133,264,264,264,264,278,278,278,282,293,306,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,1,9226,41665,23,1,1,9226,"041665","23|01|01",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",12325,17083,14057,17316,17316,17316,17316,15901,15901,15901,21456,22314,23297,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,1,9227,41666,23,1,1,9227,"041666","23|01|01",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",0,58,0,92,92,92,92,96,96,96,98,102,106,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41667,23,1,1,null,"041667","23|01|01",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Ministry",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41668,23,1,1,null,"041668","23|01|01",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Ministry",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41669,23,1,1,null,"041669","23|01|01",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41670,23,1,1,null,"041670","23|01|01",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,1,9228,41671,23,1,1,9228,"041671","23|01|01",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Ministry","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",14,16,12,23,23,23,23,24,24,24,24,25,26,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":16},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":26},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":24},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":25},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":26}]
[null,null,"2021_22","ENE2020",23,1,1,null,41672,23,1,1,null,"041672","23|01|01",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41673,23,1,1,null,"041673","23|01|01",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41674,23,1,1,null,"041674","23|01|01",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41675,23,1,1,null,"041675","23|01|01",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41676,23,1,1,null,"041676","23|01|01",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41677,23,1,1,null,"041677","23|01|01",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41678,23,1,1,null,"041678","23|01|01",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41679,23,1,1,null,"041679","23|01|01",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41680,23,1,1,null,"041680","23|01|01",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41681,23,1,1,null,"041681","23|01|01",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,1,9229,41682,23,1,1,9229,"041682","23|01|01",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Ministry","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",275,100,185,91,91,91,91,128,128,128,206,73,76,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":275},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":100},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":185},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":128},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":128},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":128},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":73},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":76},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":73},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":76}]
[null,null,"2021_22","ENE2020",23,1,1,null,41683,23,1,1,null,"041683","23|01|01",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Ministry",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41684,23,1,1,null,"041684","23|01|01",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41685,23,1,1,null,"041685","23|01|01",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41686,23,1,1,null,"041686","23|01|01",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41687,23,1,1,null,"041687","23|01|01",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41688,23,1,1,null,"041688","23|01|01",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41689,23,1,1,null,"041689","23|01|01",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41690,23,1,1,null,"041690","23|01|01",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41691,23,1,1,null,"041691","23|01|01",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41692,23,1,1,null,"041692","23|01|01",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41693,23,1,1,null,"041693","23|01|01",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Ministry",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41694,23,1,1,null,"041694","23|01|01",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41695,23,1,1,null,"041695","23|01|01",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,1,1,9230,41696,23,1,1,9230,"041696","23|01|01",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",0,5012,0,4492,4492,4492,4492,9254,9254,9254,6994,6757,7055,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5012},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4492},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4492},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4492},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4492},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9254},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9254},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9254},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6994},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6757},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7055},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":6994},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":6757},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":7055}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,1,9231,41697,23,1,1,9231,"041697","23|01|01",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",286,393,253,373,373,373,373,393,393,393,392,408,426,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":286},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":393},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":253},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":373},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":373},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":373},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":373},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":393},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":393},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":393},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":392},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":408},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":426},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":392},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":408},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":426}]
[null,null,"2021_22","ENE2020",23,1,1,null,41698,23,1,1,null,"041698","23|01|01",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41699,23,1,1,null,"041699","23|01|01",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41700,23,1,1,null,"041700","23|01|01",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41701,23,1,1,null,"041701","23|01|01",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,1,null,41702,23,1,1,null,"041702","23|01|01",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Ministry",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,1,9232,41703,23,1,1,9232,"041703","23|01|01",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Ministry","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",0,44,394,0,131,131,131,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":44},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":394},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":131},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":131},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":131},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,2,9233,41704,23,1,2,9233,"041704","23|01|02",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",25154,25403,29603,37550,37550,37550,37550,39260,39260,37035,35931,35846,37425,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25154},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25403},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29603},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37550},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37550},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37550},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37550},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":39260},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":39260},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37035},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35931},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35846},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37425},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":35931},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":35846},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":37425}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,2,9234,41705,23,1,2,9234,"041705","23|01|02",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",3327,3194,3494,4713,4713,4713,4713,4899,4899,4621,4642,4682,4888,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3327},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3194},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3494},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4713},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4713},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4713},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4713},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4899},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4899},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4621},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4642},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4682},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4888},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4642},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":4682},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":4888}]
[null,null,"2021_22","ENE2020",23,1,2,null,41706,23,1,2,null,"041706","23|01|02",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",41644,10863,7774,8743,8743,8743,8743,8264,7264,8264,8759,10077,10519,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41644},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10863},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7774},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8743},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8743},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8743},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8743},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8264},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7264},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8264},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8759},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10077},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10519},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":8759},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":10077},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":10519}]
[null,null,"2021_22","ENE2020",23,1,2,null,41707,23,1,2,null,"041707","23|01|02",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,2,9235,41708,23,1,2,9235,"041708","23|01|02",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",27380,0,238,3,3,3,3,4,4,4,4,4,4,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,2,9236,41709,23,1,2,9236,"041709","23|01|02",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",62,54,15,91,91,91,91,155,155,155,170,140,146,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41710,23,1,2,null,"041710","23|01|02",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41711,23,1,2,null,"041711","23|01|02",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,2,9237,41712,23,1,2,9237,"041712","23|01|02",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",77,50,57,123,123,123,123,142,142,142,147,123,128,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,2,9238,41713,23,1,2,9238,"041713","23|01|02",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",377,368,550,203,203,203,203,369,369,369,391,413,431,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,2,9239,41714,23,1,2,9239,"041714","23|01|02",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",6582,3235,0,4787,4787,4787,4787,1224,1224,1224,1433,1836,1917,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,2,9240,41715,23,1,2,9240,"041715","23|01|02",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",0,2419,766,0,0,0,0,2564,2564,2564,2743,2935,3064,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41716,23,1,2,null,"041716","23|01|02",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41717,23,1,2,null,"041717","23|01|02",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41718,23,1,2,null,"041718","23|01|02",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,1,2,9241,41719,23,1,2,9241,"041719","23|01|02",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",3123,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,2,9242,41720,23,1,2,9242,"041720","23|01|02",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",49,72,80,39,39,39,39,66,66,66,67,70,73,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41721,23,1,2,null,"041721","23|01|02",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,2,9243,41722,23,1,2,9243,"041722","23|01|02",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",50,24,6,52,52,52,52,28,28,28,31,33,34,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,2,9244,41723,23,1,2,9244,"041723","23|01|02",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",1,0,0,83,83,83,83,127,127,127,130,135,141,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41724,23,1,2,null,"041724","23|01|02",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,1,2,9245,41725,23,1,2,9245,"041725","23|01|02",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",0,6,0,0,0,0,0,1,1,1,1,1,1,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41726,23,1,2,null,"041726","23|01|02",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,2,9246,41727,23,1,2,9246,"041727","23|01|02",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",36,27,27,48,48,48,48,65,65,65,68,71,74,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,2,9247,41728,23,1,2,9247,"041728","23|01|02",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",356,783,423,58,58,58,58,185,185,185,192,203,212,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41729,23,1,2,null,"041729","23|01|02",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,2,9248,41730,23,1,2,9248,"041730","23|01|02",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",0,6,4,4,4,4,4,5,5,5,5,5,5,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,1,2,9249,41731,23,1,2,9249,"041731","23|01|02",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",5,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41732,23,1,2,null,"041732","23|01|02",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41733,23,1,2,null,"041733","23|01|02",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41734,23,1,2,null,"041734","23|01|02",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,2,9250,41735,23,1,2,9250,"041735","23|01|02",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",563,137,221,257,257,257,257,333,333,333,341,356,372,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,2,9251,41736,23,1,2,9251,"041736","23|01|02",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",107,105,149,185,185,185,185,219,219,219,226,238,248,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41737,23,1,2,null,"041737","23|01|02",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41738,23,1,2,null,"041738","23|01|02",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,2,9252,41739,23,1,2,9252,"041739","23|01|02",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",0,12,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41740,23,1,2,null,"041740","23|01|02",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,2,9253,41741,23,1,2,9253,"041741","23|01|02",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",2468,1556,1910,2036,2036,2036,2036,1602,602,1602,1559,2143,2237,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,2,9254,41742,23,1,2,9254,"041742","23|01|02",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",289,252,237,439,439,439,439,541,541,541,611,656,685,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,2,9255,41743,23,1,2,9255,"041743","23|01|02",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",106,1687,2880,51,51,51,51,313,313,313,327,355,371,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,2,9256,41744,23,1,2,9256,"041744","23|01|02",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Departmental Direction","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",13,70,211,284,284,284,284,321,321,321,313,360,376,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41745,23,1,2,null,"041745","23|01|02",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41746,23,1,2,null,"041746","23|01|02",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Departmental Direction",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41747,23,1,2,null,"041747","23|01|02",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41748,23,1,2,null,"041748","23|01|02",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,2,9257,41749,23,1,2,9257,"041749","23|01|02",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Departmental Direction","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",4,5,3,6,6,6,6,6,6,6,6,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":7}]
[null,null,"2021_22","ENE2020",23,1,2,null,41750,23,1,2,null,"041750","23|01|02",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41751,23,1,2,null,"041751","23|01|02",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41752,23,1,2,null,"041752","23|01|02",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41753,23,1,2,null,"041753","23|01|02",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41754,23,1,2,null,"041754","23|01|02",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41755,23,1,2,null,"041755","23|01|02",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41756,23,1,2,null,"041756","23|01|02",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41757,23,1,2,null,"041757","23|01|02",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41758,23,1,2,null,"041758","23|01|02",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41759,23,1,2,null,"041759","23|01|02",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,2,9258,41760,23,1,2,9258,"041760","23|01|02",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Departmental Direction","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",396,965,4,560,560,560,560,222,222,222,76,185,193,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":396},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":965},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":560},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":560},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":560},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":560},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":222},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":222},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":222},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":76},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":185},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":193},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":76},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":185},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":193}]
[null,null,"2021_22","ENE2020",23,1,2,null,41761,23,1,2,null,"041761","23|01|02",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Departmental Direction",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41762,23,1,2,null,"041762","23|01|02",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41763,23,1,2,null,"041763","23|01|02",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41764,23,1,2,null,"041764","23|01|02",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41765,23,1,2,null,"041765","23|01|02",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41766,23,1,2,null,"041766","23|01|02",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41767,23,1,2,null,"041767","23|01|02",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41768,23,1,2,null,"041768","23|01|02",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41769,23,1,2,null,"041769","23|01|02",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41770,23,1,2,null,"041770","23|01|02",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41771,23,1,2,null,"041771","23|01|02",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Departmental Direction",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41772,23,1,2,null,"041772","23|01|02",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41773,23,1,2,null,"041773","23|01|02",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,1,2,9259,41774,23,1,2,9259,"041774","23|01|02",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Departmental Direction","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",0,433,0,0,0,0,0,302,302,302,302,315,329,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":433},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":302},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":302},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":302},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":302},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":329},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":302},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":315},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":329}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,2,9260,41775,23,1,2,9260,"041775","23|01|02",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Departmental Direction","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",297,374,633,280,280,280,280,471,471,471,500,527,550,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":297},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":374},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":633},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":471},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":471},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":471},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":500},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":527},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":550},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":500},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":527},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":550}]
[null,null,"2021_22","ENE2020",23,1,2,null,41776,23,1,2,null,"041776","23|01|02",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41777,23,1,2,null,"041777","23|01|02",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41778,23,1,2,null,"041778","23|01|02",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41779,23,1,2,null,"041779","23|01|02",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,2,null,41780,23,1,2,null,"041780","23|01|02",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Departmental Direction",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,2,9261,41781,23,1,2,9261,"041781","23|01|02",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Departmental Direction","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",0,0,126,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,3,9262,41782,23,1,3,9262,"041782","23|01|03",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",71699,76315,78338,88437,88437,88437,88437,91483,91483,86299,89876,92059,96116,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":71699},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":76315},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":78338},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88437},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88437},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88437},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88437},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91483},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91483},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":86299},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":89876},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":92059},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":96116},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":89876},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":92059},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":96116}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,3,9263,41783,23,1,3,9263,"041783","23|01|03",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",9766,8526,9257,9305,9305,9305,9305,9699,9699,9149,9002,8980,9375,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9766},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8526},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9257},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9305},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9305},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9305},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9305},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9699},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9699},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9149},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9002},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8980},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9375},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":9002},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":8980},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":9375}]
[null,null,"2021_22","ENE2020",23,1,3,null,41784,23,1,3,null,"041784","23|01|03",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",19835,19458,18195,24101,23871,23871,23871,25115,23115,25115,27020,28892,30166,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19835},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19458},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18195},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24101},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23871},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23871},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23871},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25115},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23115},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25115},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":27020},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":28892},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30166},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":27020},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":28892},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":30166}]
[null,null,"2021_22","ENE2020",23,1,3,null,41785,23,1,3,null,"041785","23|01|03",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,3,9264,41786,23,1,3,9264,"041786","23|01|03",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",0,0,79,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,3,9265,41787,23,1,3,9265,"041787","23|01|03",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",194,347,87,31,31,31,31,10,10,10,11,12,13,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41788,23,1,3,null,"041788","23|01|03",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41789,23,1,3,null,"041789","23|01|03",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,3,9266,41790,23,1,3,9266,"041790","23|01|03",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",209,237,107,434,434,434,434,392,392,392,404,426,445,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,3,9267,41791,23,1,3,9267,"041791","23|01|03",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",93,190,376,428,428,428,428,465,465,465,499,543,567,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,3,9268,41792,23,1,3,9268,"041792","23|01|03",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",7828,7645,7661,10886,10656,10656,10656,11881,11881,11881,12885,13487,14081,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,3,9269,41793,23,1,3,9269,"041793","23|01|03",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",1529,0,0,229,229,229,229,15,15,15,17,19,20,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41794,23,1,3,null,"041794","23|01|03",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41795,23,1,3,null,"041795","23|01|03",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41796,23,1,3,null,"041796","23|01|03",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,1,3,9270,41797,23,1,3,9270,"041797","23|01|03",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",1283,2649,2833,2787,2787,2787,2787,3306,3306,3306,3546,3546,3702,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,3,9271,41798,23,1,3,9271,"041798","23|01|03",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",128,242,248,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,1,3,9272,41799,23,1,3,9272,"041799","23|01|03",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",0,0,18,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,3,9273,41800,23,1,3,9273,"041800","23|01|03",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",35,24,5,110,110,110,110,81,81,81,82,85,89,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,3,9274,41801,23,1,3,9274,"041801","23|01|03",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",15,0,4,2316,2316,2316,2316,2708,2708,2708,3084,3661,3822,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41802,23,1,3,null,"041802","23|01|03",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41803,23,1,3,null,"041803","23|01|03",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41804,23,1,3,null,"041804","23|01|03",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,3,9275,41805,23,1,3,9275,"041805","23|01|03",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",86,86,80,56,56,56,56,82,82,82,82,83,87,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,3,9276,41806,23,1,3,9276,"041806","23|01|03",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",83,252,266,42,42,42,42,163,163,163,178,195,204,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41807,23,1,3,null,"041807","23|01|03",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,3,9277,41808,23,1,3,9277,"041808","23|01|03",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",22,17,10,9,9,9,9,9,9,9,9,10,10,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41809,23,1,3,null,"041809","23|01|03",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41810,23,1,3,null,"041810","23|01|03",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41811,23,1,3,null,"041811","23|01|03",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41812,23,1,3,null,"041812","23|01|03",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,3,9278,41813,23,1,3,9278,"041813","23|01|03",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",1233,1010,615,547,547,547,547,659,659,659,712,770,804,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,3,9279,41814,23,1,3,9279,"041814","23|01|03",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",396,450,472,575,575,575,575,606,606,606,633,672,702,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41815,23,1,3,null,"041815","23|01|03",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41816,23,1,3,null,"041816","23|01|03",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,3,9280,41817,23,1,3,9280,"041817","23|01|03",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",0,185,20,0,0,0,0,15,15,15,17,18,19,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41818,23,1,3,null,"041818","23|01|03",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,3,9281,41819,23,1,3,9281,"041819","23|01|03",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",4836,4166,4183,3340,3340,3340,3340,2819,819,2819,2870,3259,3403,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,3,9282,41820,23,1,3,9282,"041820","23|01|03",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",483,465,334,559,559,559,559,389,389,389,411,439,458,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,3,9283,41821,23,1,3,9283,"041821","23|01|03",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",816,1064,559,1386,1386,1386,1386,1273,1273,1273,1324,1393,1454,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,3,9284,41822,23,1,3,9284,"041822","23|01|03",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Policy and Planning","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",566,429,238,366,366,366,366,242,242,242,256,274,286,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41823,23,1,3,null,"041823","23|01|03",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41824,23,1,3,null,"041824","23|01|03",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Policy and Planning",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41825,23,1,3,null,"041825","23|01|03",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41826,23,1,3,null,"041826","23|01|03",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,3,9285,41827,23,1,3,9285,"041827","23|01|03",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Policy and Planning","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",4,6,6,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41828,23,1,3,null,"041828","23|01|03",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41829,23,1,3,null,"041829","23|01|03",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41830,23,1,3,null,"041830","23|01|03",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41831,23,1,3,null,"041831","23|01|03",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41832,23,1,3,null,"041832","23|01|03",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41833,23,1,3,null,"041833","23|01|03",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41834,23,1,3,null,"041834","23|01|03",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41835,23,1,3,null,"041835","23|01|03",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41836,23,1,3,null,"041836","23|01|03",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41837,23,1,3,null,"041837","23|01|03",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,3,9286,41838,23,1,3,9286,"041838","23|01|03",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Policy and Planning","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",920,2140,163,655,655,655,655,674,674,674,481,849,886,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":920},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2140},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":163},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":674},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":674},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":674},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":481},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":849},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":886},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":481},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":849},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":886}]
[null,null,"2021_22","ENE2020",23,1,3,null,41839,23,1,3,null,"041839","23|01|03",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Policy and Planning",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41840,23,1,3,null,"041840","23|01|03",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41841,23,1,3,null,"041841","23|01|03",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41842,23,1,3,null,"041842","23|01|03",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41843,23,1,3,null,"041843","23|01|03",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41844,23,1,3,null,"041844","23|01|03",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41845,23,1,3,null,"041845","23|01|03",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41846,23,1,3,null,"041846","23|01|03",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41847,23,1,3,null,"041847","23|01|03",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41848,23,1,3,null,"041848","23|01|03",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41849,23,1,3,null,"041849","23|01|03",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Policy and Planning",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,1,3,9287,41850,23,1,3,9287,"041850","23|01|03",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Policy and Planning","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",25,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41851,23,1,3,null,"041851","23|01|03",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,1,3,9288,41852,23,1,3,9288,"041852","23|01|03",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Policy and Planning","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",0,602,0,343,343,343,343,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":602},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":343},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":343},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":343},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":343},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,3,9289,41853,23,1,3,9289,"041853","23|01|03",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Policy and Planning","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",1503,1338,844,805,805,805,805,602,602,602,638,2581,2695,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1503},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1338},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":844},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":805},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":805},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":805},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":805},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":602},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":602},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":602},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":638},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2581},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2695},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":638},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2581},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2695}]
[null,null,"2021_22","ENE2020",23,1,3,null,41854,23,1,3,null,"041854","23|01|03",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41855,23,1,3,null,"041855","23|01|03",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41856,23,1,3,null,"041856","23|01|03",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41857,23,1,3,null,"041857","23|01|03",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,3,null,41858,23,1,3,null,"041858","23|01|03",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Policy and Planning",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,3,9290,41859,23,1,3,9290,"041859","23|01|03",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Policy and Planning","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",104,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":104},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,4,9291,41860,23,1,4,9291,"041860","23|01|04",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",259893,270073,279911,315976,315976,315976,315976,326912,326912,308387,330058,338112,353014,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":259893},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":270073},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":279911},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315976},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315976},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315976},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315976},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":326912},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":326912},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":308387},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":330058},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":338112},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":353014},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":330058},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":338112},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":353014}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,4,9292,41861,23,1,4,9292,"041861","23|01|04",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",306042,43143,62389,42237,42237,42237,42237,47855,47855,45143,44813,44950,46931,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":306042},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":43143},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":62389},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42237},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42237},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42237},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42237},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":47855},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":47855},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":45143},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":44813},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":44950},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":46931},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":44813},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":44950},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":46931}]
[null,null,"2021_22","ENE2020",23,1,4,null,41862,23,1,4,null,"041862","23|01|04",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",38727,43828,31666,69925,69925,69925,69925,64673,54673,64673,73278,88385,92280,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38727},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":43828},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31666},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69925},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69925},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69925},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69925},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64673},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":54673},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64673},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":73278},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88385},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":92280},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":73278},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":88385},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":92280}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,1,4,9293,41863,23,1,4,9293,"041863","23|01|04",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Defence and state security","NAT",79,87,30,5088,5088,5088,5088,5093,5093,5093,5099,5303,5537,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,4,9294,41864,23,1,4,9294,"041864","23|01|04",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",924,0,0,345,345,345,345,363,363,363,368,383,400,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,4,9295,41865,23,1,4,9295,"041865","23|01|04",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",1529,1766,494,8255,8255,8255,8255,2974,2174,2974,3380,3532,3688,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41866,23,1,4,null,"041866","23|01|04",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41867,23,1,4,null,"041867","23|01|04",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,4,9296,41868,23,1,4,9296,"041868","23|01|04",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",92,175,114,116,116,116,116,295,295,295,330,363,379,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,4,9297,41869,23,1,4,9297,"041869","23|01|04",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",947,1353,1013,1553,1553,1553,1553,1707,707,1707,1789,1872,1955,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,4,9298,41870,23,1,4,9298,"041870","23|01|04",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",13873,14952,13080,24325,24325,24325,24325,20339,20339,20339,26605,28091,29329,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,4,9299,41871,23,1,4,9299,"041871","23|01|04",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",0,22,12,3,3,3,3,3,3,3,3,3,3,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41872,23,1,4,null,"041872","23|01|04",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41873,23,1,4,null,"041873","23|01|04",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41874,23,1,4,null,"041874","23|01|04",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41875,23,1,4,null,"041875","23|01|04",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,4,9300,41876,23,1,4,9300,"041876","23|01|04",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",496,765,507,181,181,181,181,297,297,297,372,393,410,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,1,4,9301,41877,23,1,4,9301,"041877","23|01|04",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",1707,1623,1678,3488,3488,3488,3488,3670,3670,3670,3910,4066,4245,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,4,9302,41878,23,1,4,9302,"041878","23|01|04",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",28,16,14,20,20,20,20,24,24,24,24,24,25,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,4,9303,41879,23,1,4,9303,"041879","23|01|04",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",40,30,23,554,554,554,554,758,758,758,808,844,881,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41880,23,1,4,null,"041880","23|01|04",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,1,4,9304,41881,23,1,4,9304,"041881","23|01|04",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",1,2,1,5,5,5,5,6,6,6,6,6,6,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41882,23,1,4,null,"041882","23|01|04",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,4,9305,41883,23,1,4,9305,"041883","23|01|04",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",403,328,100,5626,5626,5626,5626,5653,5653,5653,5666,5892,6152,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,4,9306,41884,23,1,4,9306,"041884","23|01|04",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",651,932,579,1044,1044,1044,1044,1162,1162,1162,1182,1228,1282,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41885,23,1,4,null,"041885","23|01|04",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,4,9307,41886,23,1,4,9307,"041886","23|01|04",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",114,192,184,121,121,121,121,169,169,169,178,187,195,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,1,4,9308,41887,23,1,4,9308,"041887","23|01|04",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",0,1,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41888,23,1,4,null,"041888","23|01|04",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41889,23,1,4,null,"041889","23|01|04",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41890,23,1,4,null,"041890","23|01|04",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,4,9309,41891,23,1,4,9309,"041891","23|01|04",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",4924,5298,5961,3441,3441,3441,3441,3062,3062,3062,3717,3897,4069,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,4,9310,41892,23,1,4,9310,"041892","23|01|04",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",1487,2264,1010,2074,2074,2074,2074,3112,1112,3112,3331,3489,3643,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,4,9311,41893,23,1,4,9311,"041893","23|01|04",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",8,0,5,820,820,820,820,95,95,95,88,91,95,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41894,23,1,4,null,"041894","23|01|04",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,4,9312,41895,23,1,4,9312,"041895","23|01|04",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",523,3495,181,5165,5165,5165,5165,5582,5582,5582,5622,17514,18286,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41896,23,1,4,null,"041896","23|01|04",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Financial Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,4,9313,41897,23,1,4,9313,"041897","23|01|04",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",9158,8838,5140,4119,4119,4119,4119,7253,2253,7253,7671,7975,8326,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,4,9314,41898,23,1,4,9314,"041898","23|01|04",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",1168,959,1000,2359,2359,2359,2359,1870,670,1870,1875,1938,2023,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,4,9315,41899,23,1,4,9315,"041899","23|01|04",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",505,456,525,576,576,576,576,594,594,594,626,643,671,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,4,9316,41900,23,1,4,9316,"041900","23|01|04",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Financial Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",70,274,15,647,647,647,647,592,592,592,628,651,680,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41901,23,1,4,null,"041901","23|01|04",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Financial Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41902,23,1,4,null,"041902","23|01|04",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Financial Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41903,23,1,4,null,"041903","23|01|04",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41904,23,1,4,null,"041904","23|01|04",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,4,9317,41905,23,1,4,9317,"041905","23|01|04",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Financial Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",1,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41906,23,1,4,null,"041906","23|01|04",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41907,23,1,4,null,"041907","23|01|04",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41908,23,1,4,null,"041908","23|01|04",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41909,23,1,4,null,"041909","23|01|04",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41910,23,1,4,null,"041910","23|01|04",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41911,23,1,4,null,"041911","23|01|04",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41912,23,1,4,null,"041912","23|01|04",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41913,23,1,4,null,"041913","23|01|04",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41914,23,1,4,null,"041914","23|01|04",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41915,23,1,4,null,"041915","23|01|04",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,4,9318,41916,23,1,4,9318,"041916","23|01|04",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Financial Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",5910,3023,6920,5208,5208,5208,5208,4734,4734,4734,4602,3809,3977,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5910},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3023},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6920},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5208},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5208},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5208},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5208},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4734},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4734},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4734},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4602},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3809},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3977},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4602},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3809},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3977}]
[null,null,"2021_22","ENE2020",23,1,4,null,41917,23,1,4,null,"041917","23|01|04",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Financial Services",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41918,23,1,4,null,"041918","23|01|04",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41919,23,1,4,null,"041919","23|01|04",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41920,23,1,4,null,"041920","23|01|04",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41921,23,1,4,null,"041921","23|01|04",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41922,23,1,4,null,"041922","23|01|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41923,23,1,4,null,"041923","23|01|04",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41924,23,1,4,null,"041924","23|01|04",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41925,23,1,4,null,"041925","23|01|04",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41926,23,1,4,null,"041926","23|01|04",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41927,23,1,4,null,"041927","23|01|04",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Financial Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,1,4,9319,41928,23,1,4,9319,"041928","23|01|04",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Financial Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",0,0,68,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":68},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41929,23,1,4,null,"041929","23|01|04",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,1,4,9320,41930,23,1,4,9320,"041930","23|01|04",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Financial Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",4031,5434,3345,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4031},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5434},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3345},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,4,9321,41931,23,1,4,9321,"041931","23|01|04",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Financial Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",5951,5627,10144,2215,2215,2215,2215,3422,3422,3422,3649,3759,3925,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5951},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5627},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10144},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2215},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2215},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2215},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2215},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3422},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3422},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3422},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3649},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3759},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3925},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":3649},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3759},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3925}]
[null,null,"2021_22","ENE2020",23,1,4,null,41932,23,1,4,null,"041932","23|01|04",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41933,23,1,4,null,"041933","23|01|04",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41934,23,1,4,null,"041934","23|01|04",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41935,23,1,4,null,"041935","23|01|04",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,4,null,41936,23,1,4,null,"041936","23|01|04",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Financial Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,4,9322,41937,23,1,4,9322,"041937","23|01|04",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Financial Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",11,313,3284,0,20,20,20,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":313},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3284},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,5,9323,41938,23,1,5,9323,"041938","23|01|05",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",542220,555536,591807,625256,625256,625256,625256,655399,655399,618260,637289,684933,715120,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":542220},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":555536},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":591807},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":625256},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":625256},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":625256},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":625256},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655399},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655399},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":618260},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":637289},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":684933},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":715120},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":637289},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":684933},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":715120}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,5,9324,41939,23,1,5,9324,"041939","23|01|05",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",72069,75219,79470,72796,72796,72796,72796,75457,75457,71181,68937,67301,70267,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72069},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":75219},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":79470},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72796},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72796},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72796},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72796},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":75457},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":75457},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":71181},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":68937},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67301},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70267},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":68937},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":67301},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":70267}]
[null,null,"2021_22","ENE2020",23,1,5,null,41940,23,1,5,null,"041940","23|01|05",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",144182,142920,135614,224209,224209,224209,224209,231265,170565,231265,199990,226450,236431,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":144182},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":142920},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":135614},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":224209},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":224209},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":224209},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":224209},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":231265},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":170565},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":231265},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":199990},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":226450},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":236431},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":199990},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":226450},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":236431}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,1,5,9325,41941,23,1,5,9325,"041941","23|01|05",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Defence and state security","NAT",124,102,1,20,20,20,20,20,20,20,21,22,23,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,5,9326,41942,23,1,5,9326,"041942","23|01|05",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",1137,1213,63,1445,1445,1445,1445,1421,221,1421,1503,1562,1631,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,5,9327,41943,23,1,5,9327,"041943","23|01|05",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",421,850,882,1373,1373,1373,1373,2034,2034,2034,2328,2435,2542,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41944,23,1,5,null,"041944","23|01|05",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41945,23,1,5,null,"041945","23|01|05",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,5,9328,41946,23,1,5,9328,"041946","23|01|05",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",1080,1225,1127,938,938,938,938,1116,16,1116,1154,1197,1250,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,5,9329,41947,23,1,5,9329,"041947","23|01|05",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",2833,2567,2664,2605,2605,2605,2605,2888,2888,2888,2953,3072,3207,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,5,9330,41948,23,1,5,9330,"041948","23|01|05",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",48041,44178,37380,70598,70598,70598,70598,73343,70343,73343,54377,57354,59882,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,5,9331,41949,23,1,5,9331,"041949","23|01|05",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",1699,1960,1525,2460,2460,2460,2460,2588,2588,2588,2628,2733,2853,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41950,23,1,5,null,"041950","23|01|05",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41951,23,1,5,null,"041951","23|01|05",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41952,23,1,5,null,"041952","23|01|05",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41953,23,1,5,null,"041953","23|01|05",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,5,9332,41954,23,1,5,9332,"041954","23|01|05",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",1378,1470,2153,5344,5344,5344,5344,5502,5502,5502,5571,5800,6056,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,1,5,9333,41955,23,1,5,9333,"041955","23|01|05",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",3910,6174,7520,2708,2708,2708,2708,2942,2942,2942,2986,3102,3239,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,5,9334,41956,23,1,5,9334,"041956","23|01|05",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",48,23,21,84,84,84,84,55,55,55,55,56,58,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,5,9335,41957,23,1,5,9335,"041957","23|01|05",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",84,96,161,1430,1430,1430,1430,1589,1589,1589,1640,1685,1759,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41958,23,1,5,null,"041958","23|01|05",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,1,5,9336,41959,23,1,5,9336,"041959","23|01|05",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",2893,2870,165,2657,2657,2657,2657,2757,2757,2757,2785,2896,3024,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41960,23,1,5,null,"041960","23|01|05",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,5,9337,41961,23,1,5,9337,"041961","23|01|05",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",4822,5159,6292,17078,17078,17078,17078,17026,17026,17026,7499,8201,8562,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,5,9338,41962,23,1,5,9338,"041962","23|01|05",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",2219,3135,2775,2428,2428,2428,2428,2446,2446,2446,2444,2600,2715,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41963,23,1,5,null,"041963","23|01|05",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,5,9339,41964,23,1,5,9339,"041964","23|01|05",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",131,244,236,464,464,464,464,429,429,429,447,470,491,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,1,5,9340,41965,23,1,5,9340,"041965","23|01|05",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",0,6,0,11,11,11,11,12,12,12,12,12,13,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41966,23,1,5,null,"041966","23|01|05",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41967,23,1,5,null,"041967","23|01|05",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41968,23,1,5,null,"041968","23|01|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,5,9341,41969,23,1,5,9341,"041969","23|01|05",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",2380,2658,2539,3475,3475,3475,3475,3156,3156,3156,3543,3699,3862,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,5,9342,41970,23,1,5,9342,"041970","23|01|05",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",1715,2000,2285,2983,2983,2983,2983,2956,2956,2956,3050,3187,3327,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,5,9343,41971,23,1,5,9343,"041971","23|01|05",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",76,0,4,704,704,704,704,263,263,263,267,278,290,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Rental and hiring","2021_22","ENE2020",23,1,5,9344,41972,23,1,5,9344,"041972","23|01|05",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Defence and state security","NAT",6,0,0,16,16,16,16,17,17,17,17,18,19,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,5,9345,41973,23,1,5,9345,"041973","23|01|05",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",3579,4910,3692,43303,43303,43303,43303,39161,33761,39161,44891,63498,66297,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41974,23,1,5,null,"041974","23|01|05",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,5,9346,41975,23,1,5,9346,"041975","23|01|05",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",31135,28136,30082,20836,20836,20836,20836,26200,6200,26200,21647,22509,23501,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,5,9347,41976,23,1,5,9347,"041976","23|01|05",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",32445,31667,32029,39083,39083,39083,39083,40989,10989,40989,35656,37486,39138,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,5,9348,41977,23,1,5,9348,"041977","23|01|05",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",1794,1916,1866,1641,1641,1641,1641,1845,1845,1845,2020,2108,2201,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,5,9349,41978,23,1,5,9349,"041978","23|01|05",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",232,361,152,525,525,525,525,510,510,510,496,470,491,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41979,23,1,5,null,"041979","23|01|05",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41980,23,1,5,null,"041980","23|01|05",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Human Resources Support Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41981,23,1,5,null,"041981","23|01|05",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41982,23,1,5,null,"041982","23|01|05",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,5,9350,41983,23,1,5,9350,"041983","23|01|05",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Human Resources Support Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",1,3,1,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41984,23,1,5,null,"041984","23|01|05",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41985,23,1,5,null,"041985","23|01|05",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Safety and Security Sector Education and Training Authority","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,1,5,9351,41986,23,1,5,9351,"041986","23|01|05",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Human Resources Support Services","Safety and Security Sector Education and Training Authority","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",20677,27006,25993,23070,23070,23070,23070,24049,24049,24049,24049,25011,26113,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20677},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":27006},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25993},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23070},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23070},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23070},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23070},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24049},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24049},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24049},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24049},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25011},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":26113},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":24049},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":25011},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":26113}]
[null,null,"2021_22","ENE2020",23,1,5,null,41987,23,1,5,null,"041987","23|01|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41988,23,1,5,null,"041988","23|01|05",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41989,23,1,5,null,"041989","23|01|05",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to public corporations","2021_22","ENE2020",23,1,5,9352,41990,23,1,5,9352,"041990","23|01|05",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Human Resources Support Services","Claims against the state","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Defence and state security","NAT",0,23,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41991,23,1,5,null,"041991","23|01|05",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41992,23,1,5,null,"041992","23|01|05",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41993,23,1,5,null,"041993","23|01|05",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Human Resources Support Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,5,9353,41994,23,1,5,9353,"041994","23|01|05",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Human Resources Support Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",7646,10109,11507,9044,9044,9044,9044,7073,7073,7073,7806,6301,6579,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7646},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10109},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11507},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9044},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9044},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9044},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9044},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7073},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7073},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7073},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7806},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6301},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6579},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":7806},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":6301},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":6579}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,1,5,9354,41995,23,1,5,9354,"041995","23|01|05",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Human Resources Support Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",0,187,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":187},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41996,23,1,5,null,"041996","23|01|05",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41997,23,1,5,null,"041997","23|01|05",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41998,23,1,5,null,"041998","23|01|05",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,41999,23,1,5,null,"041999","23|01|05",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42000,23,1,5,null,"042000","23|01|05",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42001,23,1,5,null,"042001","23|01|05",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42002,23,1,5,null,"042002","23|01|05",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42003,23,1,5,null,"042003","23|01|05",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42004,23,1,5,null,"042004","23|01|05",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42005,23,1,5,null,"042005","23|01|05",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Human Resources Support Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42006,23,1,5,null,"042006","23|01|05",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42007,23,1,5,null,"042007","23|01|05",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,1,5,9355,42008,23,1,5,9355,"042008","23|01|05",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",12,4030,1164,647,647,647,647,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4030},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1164},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":647},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":647},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":647},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":647},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,5,9356,42009,23,1,5,9356,"042009","23|01|05",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",4692,6158,5457,3706,3706,3706,3706,5548,5548,5548,4093,9167,9571,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4692},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6158},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5457},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3706},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3706},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3706},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3706},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5548},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5548},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5548},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4093},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9167},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9571},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4093},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":9167},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":9571}]
[null,null,"2021_22","ENE2020",23,1,5,null,42010,23,1,5,null,"042010","23|01|05",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42011,23,1,5,null,"042011","23|01|05",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42012,23,1,5,null,"042012","23|01|05",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,5,null,42013,23,1,5,null,"042013","23|01|05",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Human Resources Support Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Software and other intangible assets","2021_22","ENE2020",23,1,5,9357,42014,23,1,5,9357,"042014","23|01|05",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Human Resources Support Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Defence and state security","NAT",0,8,0,0,0,0,0,29,29,29,28,30,31,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":28},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":28},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":30},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":31}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,5,9358,42015,23,1,5,9358,"042015","23|01|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Human Resources Support Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",13,0,21,0,49,49,49,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,6,9359,42016,23,1,6,9359,"042016","23|01|06",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",225192,235229,242415,276364,276364,276364,276364,285271,285271,269106,278842,285637,298226,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":225192},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":235229},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":242415},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":276364},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":276364},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":276364},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":276364},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285271},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285271},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":269106},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278842},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285637},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":298226},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":278842},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":285637},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":298226}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,6,9360,42017,23,1,6,9360,"042017","23|01|06",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",27628,32301,30901,31557,31557,31557,31557,32473,32473,30633,30313,30273,31608,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":27628},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32301},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30901},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31557},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31557},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31557},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31557},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32473},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32473},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30633},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30313},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30273},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31608},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":30313},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":30273},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":31608}]
[null,null,"2021_22","ENE2020",23,1,6,null,42018,23,1,6,null,"042018","23|01|06",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",34818,31048,32488,48702,48702,48702,48702,50154,41154,50154,55975,67576,70555,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":34818},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31048},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32488},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":48702},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":48702},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":48702},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":48702},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50154},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41154},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50154},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":55975},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67576},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70555},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":55975},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":67576},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":70555}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,1,6,9361,42019,23,1,6,9361,"042019","23|01|06",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Defence and state security","NAT",0,0,880,0,0,0,0,1002,1002,1002,1359,2325,2427,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,6,9362,42020,23,1,6,9362,"042020","23|01|06",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",990,105,605,617,617,617,617,362,362,362,333,826,862,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,6,9363,42021,23,1,6,9363,"042021","23|01|06",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",650,988,945,495,495,495,495,918,918,918,957,1053,1099,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42022,23,1,6,null,"042022","23|01|06",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42023,23,1,6,null,"042023","23|01|06",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,6,9364,42024,23,1,6,9364,"042024","23|01|06",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",392,477,191,379,379,379,379,353,353,353,362,376,393,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,6,9365,42025,23,1,6,9365,"042025","23|01|06",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",1400,1665,1653,1677,1677,1677,1677,1764,1764,1764,1833,1919,2004,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,6,9366,42026,23,1,6,9366,"042026","23|01|06",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",6313,2262,4001,2636,2636,2636,2636,3185,3185,3185,4109,4323,4514,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,6,9367,42027,23,1,6,9367,"042027","23|01|06",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",112,6,1070,19,19,19,19,2179,2179,2179,4216,4338,4529,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42028,23,1,6,null,"042028","23|01|06",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42029,23,1,6,null,"042029","23|01|06",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Legal services (G&S)","2021_22","ENE2020",23,1,6,9368,42030,23,1,6,9368,"042030","23|01|06",1,1,2,14,14,"01|01|02|14|14","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Defence and state security","NAT",0,0,6,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42031,23,1,6,null,"042031","23|01|06",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,6,9369,42032,23,1,6,9369,"042032","23|01|06",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",1144,888,658,219,219,219,219,423,423,423,456,495,517,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,1,6,9370,42033,23,1,6,9370,"042033","23|01|06",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",106,14,45,53,53,53,53,25,25,25,25,25,26,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,1,6,9371,42034,23,1,6,9371,"042034","23|01|06",1,1,2,18,18,"01|01|02|18|18","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",71,23,21,40,40,40,40,40,40,40,40,40,42,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,6,9372,42035,23,1,6,9372,"042035","23|01|06",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",16,40,51,963,963,963,963,1703,1703,1703,1038,1072,1119,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42036,23,1,6,null,"042036","23|01|06",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,1,6,9373,42037,23,1,6,9373,"042037","23|01|06",1,1,2,21,21,"01|01|02|21|21","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",42,32,12,34,34,34,34,33,33,33,34,35,37,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42038,23,1,6,null,"042038","23|01|06",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,1,6,9374,42039,23,1,6,9374,"042039","23|01|06",1,1,2,23,23,"01|01|02|23|23","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",862,850,179,3845,3845,3845,3845,3309,3309,3309,3343,3488,3642,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,6,9375,42040,23,1,6,9375,"042040","23|01|06",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",1108,1511,820,1310,1310,1310,1310,1200,1200,1200,1265,1346,1405,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42041,23,1,6,null,"042041","23|01|06",1,1,2,25,25,"01|01|02|25|25","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,6,9376,42042,23,1,6,9376,"042042","23|01|06",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",98,257,89,101,101,101,101,152,152,152,157,163,170,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42043,23,1,6,null,"042043","23|01|06",1,1,2,27,27,"01|01|02|27|27","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42044,23,1,6,null,"042044","23|01|06",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42045,23,1,6,null,"042045","23|01|06",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42046,23,1,6,null,"042046","23|01|06",1,1,2,30,30,"01|01|02|30|30","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,6,9377,42047,23,1,6,9377,"042047","23|01|06",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",1604,1554,2337,1259,1259,1259,1259,1199,1199,1199,1222,1273,1329,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,1,6,9378,42048,23,1,6,9378,"042048","23|01|06",1,1,2,32,32,"01|01|02|32|32","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",692,984,1386,934,934,934,934,1069,1069,1069,1101,1149,1200,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,6,9379,42049,23,1,6,9379,"042049","23|01|06",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",0,10,10,7,7,7,7,7,7,7,7,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Rental and hiring","2021_22","ENE2020",23,1,6,9380,42050,23,1,6,9380,"042050","23|01|06",1,1,2,34,34,"01|01|02|34|34","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Defence and state security","NAT",0,1,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,6,9381,42051,23,1,6,9381,"042051","23|01|06",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",1064,782,754,10469,10469,10469,10469,13215,13215,13215,14777,22988,24001,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42052,23,1,6,null,"042052","23|01|06",1,1,2,36,36,"01|01|02|36|36","National","Defence","Administration","Legal Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,1,6,9382,42053,23,1,6,9382,"042053","23|01|06",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",12454,13871,11231,17267,17267,17267,17267,13761,4761,13761,15431,16126,16837,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,6,9383,42054,23,1,6,9383,"042054","23|01|06",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",1715,1711,2222,2061,2061,2061,2061,1721,1721,1721,1778,1874,1957,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,1,6,9384,42055,23,1,6,9384,"042055","23|01|06",1,1,2,39,39,"01|01|02|39|39","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",2624,2314,2202,3702,3702,3702,3702,1674,1674,1674,1242,1402,1464,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,1,6,9385,42056,23,1,6,9385,"042056","23|01|06",1,1,2,40,40,"01|01|02|40|40","National","Defence","Administration","Legal Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",1361,703,1120,615,615,615,615,860,860,860,890,933,974,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42057,23,1,6,null,"042057","23|01|06",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Legal Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42058,23,1,6,null,"042058","23|01|06",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Legal Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42059,23,1,6,null,"042059","23|01|06",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42060,23,1,6,null,"042060","23|01|06",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,6,9386,42061,23,1,6,9386,"042061","23|01|06",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Legal Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",7,7,10,7,7,7,7,9,9,9,10,10,10,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":10},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":10},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":10}]
[null,null,"2021_22","ENE2020",23,1,6,null,42062,23,1,6,null,"042062","23|01|06",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42063,23,1,6,null,"042063","23|01|06",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,1,6,9387,42064,23,1,6,9387,"042064","23|01|06",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Legal Services","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",1,1,0,1,1,1,1,2,2,2,1,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2}]
[null,null,"2021_22","ENE2020",23,1,6,null,42065,23,1,6,null,"042065","23|01|06",1,2,6,47,49,"01|02|06|47|49","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42066,23,1,6,null,"042066","23|01|06",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42067,23,1,6,null,"042067","23|01|06",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42068,23,1,6,null,"042068","23|01|06",1,2,8,49,52,"01|02|08|49|52","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42069,23,1,6,null,"042069","23|01|06",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42070,23,1,6,null,"042070","23|01|06",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42071,23,1,6,null,"042071","23|01|06",1,2,9,51,55,"01|02|09|51|55","National","Defence","Administration","Legal Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,1,6,9388,42072,23,1,6,9388,"042072","23|01|06",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Legal Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",738,3184,5045,6392,6392,6392,6392,2118,2118,2118,947,1483,1548,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":738},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3184},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5045},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6392},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6392},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6392},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6392},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2118},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2118},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2118},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":947},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1548},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":947},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1548}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,1,6,9389,42073,23,1,6,9389,"042073","23|01|06",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Legal Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",-323,29,398,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":-323},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":398},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42074,23,1,6,null,"042074","23|01|06",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42075,23,1,6,null,"042075","23|01|06",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42076,23,1,6,null,"042076","23|01|06",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42077,23,1,6,null,"042077","23|01|06",2,2,6,47,49,"02|02|06|47|49","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42078,23,1,6,null,"042078","23|01|06",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42079,23,1,6,null,"042079","23|01|06",2,2,8,49,51,"02|02|08|49|51","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42080,23,1,6,null,"042080","23|01|06",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42081,23,1,6,null,"042081","23|01|06",2,2,8,50,54,"02|02|08|50|54","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42082,23,1,6,null,"042082","23|01|06",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42083,23,1,6,null,"042083","23|01|06",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Legal Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,1,6,9390,42084,23,1,6,9390,"042084","23|01|06",2,3,11,54,58,"02|03|11|54|58","National","Defence","Administration","Legal Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",92,344,149,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":92},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":344},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":149},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42085,23,1,6,null,"042085","23|01|06",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42086,23,1,6,null,"042086","23|01|06",2,3,12,56,60,"02|03|12|56|60","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,6,9391,42087,23,1,6,9391,"042087","23|01|06",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Legal Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",3070,1785,2735,1116,1116,1116,1116,1577,1577,1577,1652,1736,1813,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3070},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1785},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2735},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1116},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1116},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1116},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1116},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1577},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1577},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1577},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1652},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1736},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1813},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1652},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1736},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1813}]
[null,null,"2021_22","ENE2020",23,1,6,null,42088,23,1,6,null,"042088","23|01|06",2,3,13,58,62,"02|03|13|58|62","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42089,23,1,6,null,"042089","23|01|06",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42090,23,1,6,null,"042090","23|01|06",2,3,15,60,64,"02|03|15|60|64","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,6,null,42091,23,1,6,null,"042091","23|01|06",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Legal Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Software and other intangible assets","2021_22","ENE2020",23,1,6,9392,42092,23,1,6,9392,"042092","23|01|06",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Legal Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Defence and state security","NAT",0,0,37,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":37},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,1,6,9393,42093,23,1,6,9393,"042093","23|01|06",3,4,18,63,67,"03|04|18|63|67","National","Defence","Administration","Legal Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",45,6,267,0,13,13,13,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":45},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":267},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,1,7,9394,42094,23,1,7,9394,"042094","23|01|07",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",88074,90082,97082,116675,116675,116675,116675,119435,119435,112667,115546,118384,123601,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88074},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":90082},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":97082},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":116675},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":116675},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":116675},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":116675},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":119435},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":119435},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":112667},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":115546},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":118384},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":123601},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":115546},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":118384},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":123601}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,1,7,9395,42095,23,1,7,9395,"042095","23|01|07",1,1,1,2,2,"01|01|01|02|02","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",10878,12872,13274,14631,14631,14631,14631,15277,15277,14411,14265,14264,14893,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10878},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12872},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13274},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14631},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14631},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14631},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14631},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15277},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15277},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14411},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14265},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14264},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14893},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":14265},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":14264},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":14893}]
[null,null,"2021_22","ENE2020",23,1,7,null,42096,23,1,7,null,"042096","23|01|07",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",14707,12825,11195,19963,19963,19963,19963,20536,20536,20536,22185,27576,28789,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14707},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12825},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11195},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19963},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19963},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19963},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19963},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20536},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20536},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20536},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22185},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":27576},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":28789},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":22185},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":27576},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":28789}]
[null,null,"2021_22","ENE2020",23,1,7,null,42097,23,1,7,null,"042097","23|01|07",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,7,9396,42098,23,1,7,9396,"042098","23|01|07",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",162,0,179,60,60,60,60,61,61,61,64,82,86,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,1,7,9397,42099,23,1,7,9397,"042099","23|01|07",1,1,2,5,5,"01|01|02|05|05","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",139,161,139,466,466,466,466,1264,1264,1264,185,1530,1597,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Audit costs: External","2021_22","ENE2020",23,1,7,9398,42100,23,1,7,9398,"042100","23|01|07",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Defence and state security","NAT",0,0,0,2041,2041,2041,2041,1907,1907,1907,1907,1983,2070,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42101,23,1,7,null,"042101","23|01|07",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,1,7,9399,42102,23,1,7,9399,"042102","23|01|07",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",283,316,371,325,325,325,325,403,403,403,488,479,500,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,1,7,9400,42103,23,1,7,9400,"042103","23|01|07",1,1,2,9,9,"01|01|02|09|09","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",586,682,899,1135,1135,1135,1135,1029,1029,1029,1078,1153,1204,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,7,9401,42104,23,1,7,9401,"042104","23|01|07",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",1817,165,62,74,74,74,74,130,130,130,137,145,151,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,7,9402,42105,23,1,7,9402,"042105","23|01|07",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",43,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42106,23,1,7,null,"042106","23|01|07",1,1,2,12,12,"01|01|02|12|12","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42107,23,1,7,null,"042107","23|01|07",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42109,23,1,7,null,"042109","23|01|07",1,1,2,15,15,"01|01|02|15|15","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,7,9409,42118,23,1,7,9409,"042118","23|01|07",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",474,523,368,612,612,612,612,530,530,530,553,580,606,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,7,9413,42127,23,1,7,9413,"042127","23|01|07",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",0,0,0,130,130,130,130,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42136,23,1,7,null,"042136","23|01|07",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","Inspection and Audit Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42145,23,1,7,null,"042145","23|01|07",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","Inspection and Audit Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42154,23,1,7,null,"042154","23|01|07",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Inspection and Audit Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,7,null,42156,23,1,7,null,"042156","23|01|07",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Inspection and Audit Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,1,7,9423,42165,23,1,7,9423,"042165","23|01|07",2,3,12,57,61,"02|03|12|57|61","National","Defence","Administration","Inspection and Audit Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",1414,3402,1016,924,924,924,924,2167,2167,2167,1614,1613,1684,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1414},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3402},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1016},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":924},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":924},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":924},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":924},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2167},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2167},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2167},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1614},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1613},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1684},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1614},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1613},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1684}]
[null,null,"2021_22","ENE2020",23,1,8,null,42174,23,1,8,null,"042174","23|01|08",1,1,2,2,2,"01|01|02|02|02","National","Defence","Administration","Acquisition Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",93356,65643,85599,21573,21573,21573,21573,6873,6873,6873,7605,7833,8176,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":93356},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":65643},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":85599},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21573},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21573},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21573},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21573},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6873},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6873},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6873},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7605},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7833},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8176},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":7605},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":7833},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":8176}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,1,8,9433,42183,23,1,8,9433,"042183","23|01|08",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Acquisition Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",86787,60037,72216,13610,13610,13610,13610,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42192,23,1,8,null,"042192","23|01|08",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Acquisition Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42201,23,1,8,null,"042201","23|01|08",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Acquisition Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42213,23,1,8,null,"042213","23|01|08",1,1,3,41,41,"01|01|03|41|41","National","Defence","Administration","Acquisition Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42220,23,1,8,null,"042220","23|01|08",1,2,5,46,48,"01|02|05|46|48","National","Defence","Administration","Acquisition Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42229,23,1,8,null,"042229","23|01|08",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Acquisition Services",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42230,23,1,8,null,"042230","23|01|08",2,2,4,43,43,"02|02|04|43|43","National","Defence","Administration","Acquisition Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,8,null,42239,23,1,8,null,"042239","23|01|08",2,2,10,53,57,"02|02|10|53|57","National","Defence","Administration","Acquisition Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Software and other intangible assets","2021_22","ENE2020",23,1,8,9451,42248,23,1,8,9451,"042248","23|01|08",2,3,17,62,66,"02|03|17|62|66","National","Defence","Administration","Acquisition Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Defence and state security","NAT",0,27000,57662,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":27000},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":57662},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,9,null,42261,23,1,9,null,"042261","23|01|09",1,1,2,11,11,"01|01|02|11|11","National","Defence","Administration","Communication Services",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,1,9,9461,42267,23,1,9,9461,"042267","23|01|09",1,1,2,17,17,"01|01|02|17|17","National","Defence","Administration","Communication Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",15,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,9,9467,42276,23,1,9,9467,"042276","23|01|09",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Communication Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",110,254,129,108,108,108,108,129,129,129,131,136,142,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,9,9472,42285,23,1,9,9472,"042285","23|01|09",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Communication Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",0,0,59,3,3,3,3,3,3,3,6,3,3,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,9,null,42294,23,1,9,null,"042294","23|01|09",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Communication Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Vehicle licences","23|Municipal bank accounts","2021_22","ENE2020",23,1,9,9476,42295,23,1,9,9476,"042295","23|01|09",1,2,4,44,45,"01|02|04|44|45","National","Defence","Administration","Communication Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Defence and state security","NAT",1,0,1,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,9,null,42304,23,1,9,null,"042304","23|01|09",1,2,8,50,54,"01|02|08|50|54","National","Defence","Administration","Communication Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,9,null,42314,23,1,9,null,"042314","23|01|09",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Communication Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,9,null,42323,23,1,9,null,"042323","23|01|09",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Communication Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,10,9483,42332,23,1,10,9483,"042332","23|01|10",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","South African National Defence Force Command and Control","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",68,10,104,6,6,6,6,6,6,6,7,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42341,23,1,10,null,"042341","23|01|10",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","South African National Defence Force Command and Control",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42350,23,1,10,null,"042350","23|01|10",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","South African National Defence Force Command and Control",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,1,10,9494,42352,23,1,10,9494,"042352","23|01|10",1,1,2,24,24,"01|01|02|24|24","National","Defence","Administration","South African National Defence Force Command and Control","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",3494,5053,8318,3397,3397,3397,3397,3745,3745,3745,3802,3954,4128,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,1,10,9499,42361,23,1,10,9499,"042361","23|01|10",1,1,2,33,33,"01|01|02|33|33","National","Defence","Administration","South African National Defence Force Command and Control","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",0,0,0,0,0,0,0,1,1,1,1,1,1,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42370,23,1,10,null,"042370","23|01|10",1,1,3,42,42,"01|01|03|42|42","National","Defence","Administration","South African National Defence Force Command and Control",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42379,23,1,10,null,"042379","23|01|10",1,2,8,49,51,"01|02|08|49|51","National","Defence","Administration","South African National Defence Force Command and Control",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42388,23,1,10,null,"042388","23|01|10",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","South African National Defence Force Command and Control",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,10,null,42397,23,1,10,null,"042397","23|01|10",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","South African National Defence Force Command and Control",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42409,23,1,11,null,"042409","23|01|11",1,1,2,3,3,"01|01|02|03|03","National","Defence","Administration","Religious Services",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,1,11,9517,42416,23,1,11,9517,"042416","23|01|11",1,1,2,10,10,"01|01|02|10|10","National","Defence","Administration","Religious Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",0,0,0,4,4,4,4,4,4,4,4,4,4,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,1,11,9522,42425,23,1,11,9522,"042425","23|01|11",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Religious Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",1,0,0,455,455,455,455,570,570,570,594,718,750,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42426,23,1,11,null,"042426","23|01|11",1,1,2,20,20,"01|01|02|20|20","National","Defence","Administration","Religious Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42435,23,1,11,null,"042435","23|01|11",1,1,2,29,29,"01|01|02|29|29","National","Defence","Administration","Religious Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,1,11,9529,42444,23,1,11,9529,"042444","23|01|11",1,1,2,38,38,"01|01|02|38|38","National","Defence","Administration","Religious Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",570,257,734,593,593,593,593,561,561,561,650,676,706,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42452,23,1,11,null,"042452","23|01|11",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Religious Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,1,11,9533,42463,23,1,11,9533,"042463","23|01|11",1,2,10,53,57,"01|02|10|53|57","National","Defence","Administration","Religious Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",0,2113,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2113},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42472,23,1,11,null,"042472","23|01|11",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Religious Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,11,null,42481,23,1,11,null,"042481","23|01|11",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Religious Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42490,23,1,12,null,"042490","23|01|12",1,1,2,6,6,"01|01|02|06|06","National","Defence","Administration","Defence Reserve Direction",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42491,23,1,12,null,"042491","23|01|12",1,1,2,7,7,"01|01|02|07|07","National","Defence","Administration","Defence Reserve Direction",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,1,12,9544,42500,23,1,12,9544,"042500","23|01|12",1,1,2,16,16,"01|01|02|16|16","National","Defence","Administration","Defence Reserve Direction","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",78,80,41,11,11,11,11,13,13,13,14,15,16,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,1,12,9551,42510,23,1,12,9551,"042510","23|01|12",1,1,2,26,26,"01|01|02|26|26","National","Defence","Administration","Defence Reserve Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",6,2,9,20,20,20,20,23,23,23,23,25,26,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,1,12,9555,42519,23,1,12,9555,"042519","23|01|12",1,1,2,35,35,"01|01|02|35|35","National","Defence","Administration","Defence Reserve Direction","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",132,0,75,145,145,145,145,201,201,201,206,214,223,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42528,23,1,12,null,"042528","23|01|12",1,2,4,43,44,"01|02|04|43|44","National","Defence","Administration","Defence Reserve Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42537,23,1,12,null,"042537","23|01|12",1,2,8,50,53,"01|02|08|50|53","National","Defence","Administration","Defence Reserve Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42546,23,1,12,null,"042546","23|01|12",2,2,7,48,50,"02|02|07|48|50","National","Defence","Administration","Defence Reserve Direction",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42548,23,1,12,null,"042548","23|01|12",2,2,8,49,52,"02|02|08|49|52","National","Defence","Administration","Defence Reserve Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,12,null,42557,23,1,12,null,"042557","23|01|12",2,3,14,59,63,"02|03|14|59|63","National","Defence","Administration","Defence Reserve Direction",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,1,13,9567,42566,23,1,13,9567,"042566","23|01|13",1,1,2,4,4,"01|01|02|04|04","National","Defence","Administration","Defence Foreign Relations","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",1207,416,737,600,600,600,600,601,601,601,576,623,650,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42575,23,1,13,null,"042575","23|01|13",1,1,2,13,13,"01|01|02|13|13","National","Defence","Administration","Defence Foreign Relations",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42584,23,1,13,null,"042584","23|01|13",1,1,2,22,22,"01|01|02|22|22","National","Defence","Administration","Defence Foreign Relations",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,1,13,9582,42593,23,1,13,9582,"042593","23|01|13",1,1,2,31,31,"01|01|02|31|31","National","Defence","Administration","Defence Foreign Relations","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",588,487,886,542,542,542,542,635,635,635,641,736,768,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42605,23,1,13,null,"042605","23|01|13",1,2,4,43,43,"01|02|04|43|43","National","Defence","Administration","Defence Foreign Relations",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42612,23,1,13,null,"042612","23|01|13",1,2,7,48,50,"01|02|07|48|50","National","Defence","Administration","Defence Foreign Relations",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42621,23,1,13,null,"042621","23|01|13",2,2,4,44,45,"02|02|04|44|45","National","Defence","Administration","Defence Foreign Relations",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42622,23,1,13,null,"042622","23|01|13",2,2,5,46,48,"02|02|05|46|48","National","Defence","Administration","Defence Foreign Relations",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,13,null,42631,23,1,13,null,"042631","23|01|13",2,3,11,55,59,"02|03|11|55|59","National","Defence","Administration","Defence Foreign Relations",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42640,23,1,14,null,"042640","23|01|14",1,1,1,1,1,"01|01|01|01|01","National","Defence","Administration","Office Accommodation",null,"Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42648,23,1,14,null,"042648","23|01|14",1,1,2,8,8,"01|01|02|08|08","National","Defence","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42659,23,1,14,null,"042659","23|01|14",1,1,2,19,19,"01|01|02|19|19","National","Defence","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42668,23,1,14,null,"042668","23|01|14",1,1,2,28,28,"01|01|02|28|28","National","Defence","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42677,23,1,14,null,"042677","23|01|14",1,1,2,37,37,"01|01|02|37|37","National","Defence","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42686,23,1,14,null,"042686","23|01|14",1,2,4,44,46,"01|02|04|44|46","National","Defence","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42687,23,1,14,null,"042687","23|01|14",1,2,5,45,47,"01|02|05|45|47","National","Defence","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42696,23,1,14,null,"042696","23|01|14",1,2,10,52,56,"01|02|10|52|56","National","Defence","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42706,23,1,14,null,"042706","23|01|14",2,2,9,51,55,"02|02|09|51|55","National","Defence","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,1,14,null,42715,23,1,14,null,"042715","23|01|14",2,3,16,61,65,"02|03|16|61|65","National","Defence","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,1,null,42724,23,2,1,null,"042724","23|02|01",1,1,2,6,6,"01|01|02|06|06","National","Defence","Force Employment","Strategic Direction",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,2,1,9607,42733,23,2,1,9607,"042733","23|02|01",1,1,2,15,15,"01|01|02|15|15","National","Defence","Force Employment","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",3604,3757,2314,6545,6545,6545,6545,6888,0,6888,6993,7085,7397,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,2,1,9614,42742,23,2,1,9614,"042742","23|02|01",1,1,2,24,24,"01|01|02|24|24","National","Defence","Force Employment","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",1102,1706,2586,2957,2957,2957,2957,3211,3211,3211,3260,3811,3979,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,2,1,9615,42744,23,2,1,9615,"042744","23|02|01",1,1,2,26,26,"01|01|02|26|26","National","Defence","Force Employment","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",23,53,178,378,378,378,378,451,451,451,458,831,868,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,2,1,9620,42753,23,2,1,9620,"042753","23|02|01",1,1,2,35,35,"01|01|02|35|35","National","Defence","Force Employment","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",358,65,85,5081,5081,5081,5081,5341,5341,5341,3092,1620,1691,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,1,null,42762,23,2,1,null,"042762","23|02|01",1,2,4,43,44,"01|02|04|43|44","National","Defence","Force Employment","Strategic Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,1,null,42771,23,2,1,null,"042771","23|02|01",1,2,8,50,53,"01|02|08|50|53","National","Defence","Force Employment","Strategic Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,1,null,42780,23,2,1,null,"042780","23|02|01",2,2,7,48,50,"02|02|07|48|50","National","Defence","Force Employment","Strategic Direction",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,2,1,9632,42789,23,2,1,9632,"042789","23|02|01",2,3,12,57,61,"02|03|12|57|61","National","Defence","Force Employment","Strategic Direction","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",1123,1496,1422,1772,1772,1772,1772,4837,4837,4837,2731,1820,1900,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1123},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1496},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1422},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1772},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1772},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1772},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1772},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4837},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4837},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4837},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2731},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1820},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1900},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2731},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1820},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1900}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,2,2,9633,42796,23,2,2,9633,"042796","23|02|02",1,1,1,1,1,"01|01|01|01|01","National","Defence","Force Employment","Operational Direction","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",222921,267496,278487,259206,259206,259206,259206,268485,268485,253271,268427,275396,287534,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":222921},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":267496},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278487},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":259206},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":259206},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":259206},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":259206},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":268485},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":268485},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":253271},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":268427},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":275396},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":287534},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":268427},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":275396},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":287534}]
[null,null,"2021_22","ENE2020",23,2,2,null,42808,23,2,2,null,"042808","23|02|02",1,1,2,12,12,"01|01|02|12|12","National","Defence","Force Employment","Operational Direction",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,2,2,9644,42817,23,2,2,9644,"042817","23|02|02",1,1,2,21,21,"01|01|02|21|21","National","Defence","Force Employment","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",94,40,113,112,112,112,112,139,139,139,141,177,185,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Farming supplies","2021_22","ENE2020",23,2,2,9645,42818,23,2,2,9645,"042818","23|02|02",1,1,2,22,22,"01|01|02|22|22","National","Defence","Force Employment","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Defence and state security","NAT",0,2,1,2,2,2,2,2,2,2,2,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,2,2,9650,42827,23,2,2,9650,"042827","23|02|02",1,1,2,31,31,"01|01|02|31|31","National","Defence","Force Employment","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",4243,2921,3771,3513,3513,3513,3513,3932,3932,3932,3991,4481,4678,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,2,2,9658,42836,23,2,2,9658,"042836","23|02|02",1,1,2,40,40,"01|01|02|40|40","National","Defence","Force Employment","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",576,684,617,1118,1118,1118,1118,1145,1145,1145,1165,1289,1346,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,2,2,9660,42844,23,2,2,9660,"042844","23|02|02",1,2,5,46,48,"01|02|05|46|48","National","Defence","Force Employment","Operational Direction","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",2,2,2,35,35,35,35,38,38,38,38,40,42,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":40},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":38},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":40},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":42}]
[null,null,"2021_22","ENE2020",23,2,2,null,42855,23,2,2,null,"042855","23|02|02",2,2,4,44,45,"02|02|04|44|45","National","Defence","Force Employment","Operational Direction",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,2,2,9664,42864,23,2,2,9664,"042864","23|02|02",2,3,11,54,58,"02|03|11|54|58","National","Defence","Force Employment","Operational Direction","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",0,0,292,0,0,0,0,0,0,0,0,355,371,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":292},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":355},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":371},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":355},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":371}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,2,2,9667,42873,23,2,2,9667,"042873","23|02|02",3,4,18,63,67,"03|04|18|63|67","National","Defence","Force Employment","Operational Direction","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",0,0,46,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":46},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,2,3,9673,42882,23,2,3,9673,"042882","23|02|03",1,1,2,8,8,"01|01|02|08|08","National","Defence","Force Employment","Special Operations","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",678,970,1299,388,388,388,388,748,748,748,748,766,800,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,2,3,9674,42883,23,2,3,9674,"042883","23|02|03",1,1,2,9,9,"01|01|02|09|09","National","Defence","Force Employment","Special Operations","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",619,493,487,1153,1153,1153,1153,547,547,547,579,614,641,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42892,23,2,3,null,"042892","23|02|03",1,1,2,18,18,"01|01|02|18|18","National","Defence","Force Employment","Special Operations",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medicine","2021_22","ENE2020",23,2,3,9687,42902,23,2,3,9687,"042902","23|02|03",1,1,2,28,28,"01|01|02|28|28","National","Defence","Force Employment","Special Operations","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Defence and state security","NAT",0,0,3,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,2,3,9693,42911,23,2,3,9693,"042911","23|02|03",1,1,2,37,37,"01|01|02|37|37","National","Defence","Force Employment","Special Operations","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",22065,21329,20910,24437,24437,24437,24437,31909,24909,31909,25999,33446,34920,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42920,23,2,3,null,"042920","23|02|03",1,2,4,44,46,"01|02|04|44|46","National","Defence","Force Employment","Special Operations",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42929,23,2,3,null,"042929","23|02|03",1,2,9,51,55,"01|02|09|51|55","National","Defence","Force Employment","Special Operations",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42938,23,2,3,null,"042938","23|02|03",2,2,8,49,52,"02|02|08|49|52","National","Defence","Force Employment","Special Operations",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42940,23,2,3,null,"042940","23|02|03",2,2,9,51,55,"02|02|09|51|55","National","Defence","Force Employment","Special Operations",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,3,null,42949,23,2,3,null,"042949","23|02|03",2,3,16,61,65,"02|03|16|61|65","National","Defence","Force Employment","Special Operations",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,4,null,42958,23,2,4,null,"042958","23|02|04",1,1,2,6,6,"01|01|02|06|06","National","Defence","Force Employment","Regional Security",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,2,4,9714,42967,23,2,4,9714,"042967","23|02|04",1,1,2,15,15,"01|01|02|15|15","National","Defence","Force Employment","Regional Security","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",0,0,4992,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,2,4,9720,42976,23,2,4,9720,"042976","23|02|04",1,1,2,24,24,"01|01|02|24|24","National","Defence","Force Employment","Regional Security","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",725,663,385,1199,1199,1199,1199,1450,1450,1450,781,1305,1363,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,2,4,9727,42985,23,2,4,9727,"042985","23|02|04",1,1,2,33,33,"01|01|02|33|33","National","Defence","Force Employment","Regional Security","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",256,0,0,2105,2105,2105,2105,2215,2215,2215,2249,3206,3347,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,2,4,9733,42992,23,2,4,9733,"042992","23|02|04",1,1,2,40,40,"01|01|02|40|40","National","Defence","Force Employment","Regional Security","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",0,0,0,35,35,35,35,37,37,37,38,45,47,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,4,null,43004,23,2,4,null,"043004","23|02|04",1,2,8,49,52,"01|02|08|49|52","National","Defence","Force Employment","Regional Security",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,4,null,43013,23,2,4,null,"043013","23|02|04",2,2,6,47,49,"02|02|06|47|49","National","Defence","Force Employment","Regional Security",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,4,null,43014,23,2,4,null,"043014","23|02|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","Force Employment","Regional Security",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,2,4,9738,43023,23,2,4,9738,"043023","23|02|04",2,3,12,57,61,"02|03|12|57|61","National","Defence","Force Employment","Regional Security","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",15364,14669,5608,2780,2780,2780,2780,2919,2919,2919,1282,5218,5448,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15364},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14669},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5608},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2780},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2780},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2780},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2780},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2919},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2919},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2919},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1282},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5218},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5448},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1282},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":5218},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":5448}]
[null,null,"2021_22","ENE2020",23,2,5,null,43032,23,2,5,null,"043032","23|02|05",1,1,2,2,2,"01|01|02|02|02","National","Defence","Force Employment","Support to the People","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",227958,261244,250307,419059,419059,419059,419059,352807,543327,352807,315826,348516,363875,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":227958},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":261244},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":250307},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":419059},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":419059},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":419059},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":419059},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":352807},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":543327},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":352807},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315826},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":348516},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":363875},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":315826},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":348516},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":363875}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,2,5,9745,43040,23,2,5,9745,"043040","23|02|05",1,1,2,10,10,"01|01|02|10|10","National","Defence","Force Employment","Support to the People","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",157,3450,107,3968,3968,3968,3968,4262,4262,4262,159,185,193,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,2,5,9750,43051,23,2,5,9750,"043051","23|02|05",1,1,2,21,21,"01|01|02|21|21","National","Defence","Force Employment","Support to the People","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",39,186,309,404,404,404,404,353,353,353,359,749,782,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Other supplies","2021_22","ENE2020",23,2,5,9757,43060,23,2,5,9757,"043060","23|02|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","Force Employment","Support to the People","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Defence and state security","NAT",0,25,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,2,5,9764,43069,23,2,5,9764,"043069","23|02|05",1,1,2,39,39,"01|01|02|39|39","National","Defence","Force Employment","Support to the People","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",9,255,15,25734,25734,25734,25734,16555,16555,16555,16007,16454,17179,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,2,5,9766,43078,23,2,5,9766,"043078","23|02|05",1,2,5,46,48,"01|02|05|46|48","National","Defence","Force Employment","Support to the People","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",0,0,1,4,4,4,4,4,4,4,4,9,9,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":9},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":9},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":9}]
[null,null,"2021_22","ENE2020",23,2,5,null,43079,23,2,5,null,"043079","23|02|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","Force Employment","Support to the People",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,2,5,null,43088,23,2,5,null,"043088","23|02|05",2,2,4,43,43,"02|02|04|43|43","National","Defence","Force Employment","Support to the People",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,2,5,9767,43098,23,2,5,9767,"043098","23|02|05",2,3,11,54,58,"02|03|11|54|58","National","Defence","Force Employment","Support to the People","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",199,85,1287,0,0,0,0,66456,6978,66456,76457,86522,90335,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":199},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":85},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1287},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":66456},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6978},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":66456},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":76457},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":86522},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":90335},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":76457},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":86522},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":90335}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,2,5,9770,43107,23,2,5,9770,"043107","23|02|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","Force Employment","Support to the People","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",3,11,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,3,1,9776,43116,23,3,1,9776,"043116","23|03|01",1,1,2,8,8,"01|01|02|08|08","National","Defence","Landward Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",982,772,1445,2504,2504,2504,2504,1037,1037,1037,1050,1054,1100,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,3,1,9783,43125,23,3,1,9783,"043125","23|03|01",1,1,2,17,17,"01|01|02|17|17","National","Defence","Landward Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",187,0,0,658,658,658,658,1758,1758,1758,1758,1770,1848,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,3,1,9789,43134,23,3,1,9789,"043134","23|03|01",1,1,2,26,26,"01|01|02|26|26","National","Defence","Landward Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",245,363,277,165,165,165,165,200,200,200,220,115,120,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,3,1,9792,43140,23,3,1,9792,"043140","23|03|01",1,1,2,32,32,"01|01|02|32|32","National","Defence","Landward Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",877,971,1079,884,884,884,884,1221,1221,1221,1335,946,988,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,3,1,9795,43145,23,3,1,9795,"043145","23|03|01",1,1,2,37,37,"01|01|02|37|37","National","Defence","Landward Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",24145,21466,20114,26757,26757,26757,26757,41817,41817,41817,19131,19390,20245,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,1,null,43154,23,3,1,null,"043154","23|03|01",1,2,4,44,46,"01|02|04|44|46","National","Defence","Landward Defence","Strategic Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,1,null,43163,23,3,1,null,"043163","23|03|01",1,2,9,51,55,"01|02|09|51|55","National","Defence","Landward Defence","Strategic Direction",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,1,null,43172,23,3,1,null,"043172","23|03|01",2,2,8,49,52,"02|02|08|49|52","National","Defence","Landward Defence","Strategic Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,1,null,43181,23,3,1,null,"043181","23|03|01",2,3,14,59,63,"02|03|14|59|63","National","Defence","Landward Defence","Strategic Direction",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,2,null,43188,23,3,2,null,"043188","23|03|02",1,1,2,2,2,"01|01|02|02|02","National","Defence","Landward Defence","Infantry Capability","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",181789,174459,205243,195679,195679,195679,195679,159416,159416,159416,161960,157770,164723,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":181789},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":174459},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":205243},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":195679},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":195679},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":195679},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":195679},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":159416},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":159416},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":159416},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":161960},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":157770},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":164723},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":161960},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":157770},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":164723}]
[null,null,"2021_22","ENE2020",23,3,2,null,43200,23,3,2,null,"043200","23|03|02",1,1,2,14,14,"01|01|02|14|14","National","Defence","Landward Defence","Infantry Capability",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,3,2,9821,43209,23,3,2,9821,"043209","23|03|02",1,1,2,23,23,"01|01|02|23|23","National","Defence","Landward Defence","Infantry Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",8,12,7,0,0,0,0,2,2,2,2,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,3,2,9822,43210,23,3,2,9822,"043210","23|03|02",1,1,2,24,24,"01|01|02|24|24","National","Defence","Landward Defence","Infantry Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",2437,1990,2697,1572,1572,1572,1572,2295,2295,2295,2329,2362,2466,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,3,2,9828,43219,23,3,2,9828,"043219","23|03|02",1,1,2,33,33,"01|01|02|33|33","National","Defence","Landward Defence","Infantry Capability","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",9,685,742,91,91,91,91,158,158,158,208,238,248,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,2,null,43228,23,3,2,null,"043228","23|03|02",1,1,3,42,42,"01|01|03|42|42","National","Defence","Landward Defence","Infantry Capability",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,2,null,43236,23,3,2,null,"043236","23|03|02",1,2,6,47,49,"01|02|06|47|49","National","Defence","Landward Defence","Infantry Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,2,null,43247,23,3,2,null,"043247","23|03|02",2,2,5,46,48,"02|02|05|46|48","National","Defence","Landward Defence","Infantry Capability",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,2,null,43256,23,3,2,null,"043256","23|03|02",2,3,11,55,59,"02|03|11|55|59","National","Defence","Landward Defence","Infantry Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,3,3,9843,43265,23,3,3,9843,"043265","23|03|03",1,1,1,1,1,"01|01|01|01|01","National","Defence","Landward Defence","Armour Capability","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",384559,410579,433962,425036,425036,425036,425036,439435,439435,414534,434181,445900,465552,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":384559},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":410579},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":433962},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":425036},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":425036},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":425036},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":425036},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":439435},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":439435},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":414534},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":434181},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":445900},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":465552},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":434181},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":445900},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":465552}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,3,3,9848,43274,23,3,3,9848,"043274","23|03|03",1,1,2,9,9,"01|01|02|09|09","National","Defence","Landward Defence","Armour Capability","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",96,83,90,114,114,114,114,75,75,75,75,76,79,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,3,3,9849,43275,23,3,3,9849,"043275","23|03|03",1,1,2,10,10,"01|01|02|10|10","National","Defence","Landward Defence","Armour Capability","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",7,7,10,34,34,34,34,37,37,37,38,38,40,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,3,null,43288,23,3,3,null,"043288","23|03|03",1,1,2,23,23,"01|01|02|23|23","National","Defence","Landward Defence","Armour Capability",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,3,null,43294,23,3,3,null,"043294","23|03|03",1,1,2,29,29,"01|01|02|29|29","National","Defence","Landward Defence","Armour Capability",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,3,3,9863,43303,23,3,3,9863,"043303","23|03|03",1,1,2,38,38,"01|01|02|38|38","National","Defence","Landward Defence","Armour Capability","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",29,105,33,88,88,88,88,46,46,46,46,47,49,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,3,null,43312,23,3,3,null,"043312","23|03|03",1,2,5,45,47,"01|02|05|45|47","National","Defence","Landward Defence","Armour Capability",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,3,3,9866,43321,23,3,3,9866,"043321","23|03|03",1,2,10,52,56,"01|02|10|52|56","National","Defence","Landward Defence","Armour Capability","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",429,2954,1067,1174,1174,1174,1174,1847,1847,1847,2028,1315,1373,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":429},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2954},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1067},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1174},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1174},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1174},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1174},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1847},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1847},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1847},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2028},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1315},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1373},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2028},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1315},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1373}]
[null,null,"2021_22","ENE2020",23,3,3,null,43330,23,3,3,null,"043330","23|03|03",2,2,8,50,54,"02|02|08|50|54","National","Defence","Landward Defence","Armour Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,3,3,9868,43336,23,3,3,9868,"043336","23|03|03",2,3,12,57,61,"02|03|12|57|61","National","Defence","Landward Defence","Armour Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",740,674,568,567,567,567,567,539,539,539,546,554,578,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":740},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":674},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":568},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":567},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":567},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":567},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":567},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":539},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":539},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":539},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":546},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":554},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":578},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":546},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":554},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":578}]
[null,null,"2021_22","ENE2020",23,3,3,null,43341,23,3,3,null,"043341","23|03|03",2,3,17,62,66,"02|03|17|62|66","National","Defence","Landward Defence","Armour Capability",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43350,23,3,4,null,"043350","23|03|04",1,1,2,7,7,"01|01|02|07|07","National","Defence","Landward Defence","Artillery Capability",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,3,4,9877,43359,23,3,4,9877,"043359","23|03|04",1,1,2,16,16,"01|01|02|16|16","National","Defence","Landward Defence","Artillery Capability","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",675,475,524,1509,1509,1509,1509,1349,1349,1349,1387,1423,1486,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43368,23,3,4,null,"043368","23|03|04",1,1,2,25,25,"01|01|02|25|25","National","Defence","Landward Defence","Artillery Capability",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43377,23,3,4,null,"043377","23|03|04",1,1,2,34,34,"01|01|02|34|34","National","Defence","Landward Defence","Artillery Capability",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43384,23,3,4,null,"043384","23|03|04",1,1,3,41,41,"01|01|03|41|41","National","Defence","Landward Defence","Artillery Capability",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43396,23,3,4,null,"043396","23|03|04",1,2,8,50,53,"01|02|08|50|53","National","Defence","Landward Defence","Artillery Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43405,23,3,4,null,"043405","23|03|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","Landward Defence","Artillery Capability",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43406,23,3,4,null,"043406","23|03|04",2,2,8,49,51,"02|02|08|49|51","National","Defence","Landward Defence","Artillery Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,4,null,43415,23,3,4,null,"043415","23|03|04",2,3,13,58,62,"02|03|13|58|62","National","Defence","Landward Defence","Artillery Capability",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43424,23,3,5,null,"043424","23|03|05",1,1,2,3,3,"01|01|02|03|03","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43432,23,3,5,null,"043432","23|03|05",1,1,2,11,11,"01|01|02|11|11","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43443,23,3,5,null,"043443","23|03|05",1,1,2,22,22,"01|01|02|22|22","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,3,5,9912,43452,23,3,5,9912,"043452","23|03|05",1,1,2,31,31,"01|01|02|31|31","National","Defence","Landward Defence","Air Defence Artillery Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",819,541,573,514,514,514,514,301,301,301,340,353,369,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,3,5,9919,43461,23,3,5,9919,"043461","23|03|05",1,1,2,40,40,"01|01|02|40|40","National","Defence","Landward Defence","Air Defence Artillery Capability","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",0,0,742,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43470,23,3,5,null,"043470","23|03|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43471,23,3,5,null,"043471","23|03|05",1,2,7,48,50,"01|02|07|48|50","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43484,23,3,5,null,"043484","23|03|05",2,2,8,49,51,"02|02|08|49|51","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,5,null,43490,23,3,5,null,"043490","23|03|05",2,3,11,55,59,"02|03|11|55|59","National","Defence","Landward Defence","Air Defence Artillery Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,3,6,9927,43499,23,3,6,9927,"043499","23|03|06",1,1,1,1,1,"01|01|01|01|01","National","Defence","Landward Defence","Engineering Capability","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",636009,674114,708599,694517,694517,694517,694517,717555,717555,676894,705666,725105,757063,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":636009},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":674114},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":708599},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":694517},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":694517},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":694517},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":694517},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":717555},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":717555},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":676894},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":705666},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":725105},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":757063},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":705666},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":725105},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":757063}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,3,6,9932,43508,23,3,6,9932,"043508","23|03|06",1,1,2,9,9,"01|01|02|09|09","National","Defence","Landward Defence","Engineering Capability","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",1122,1116,1078,1337,1337,1337,1337,950,950,950,949,949,991,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,6,null,43517,23,3,6,null,"043517","23|03|06",1,1,2,18,18,"01|01|02|18|18","National","Defence","Landward Defence","Engineering Capability",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,3,6,9940,43526,23,3,6,9940,"043526","23|03|06",1,1,2,27,27,"01|01|02|27|27","National","Defence","Landward Defence","Engineering Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",0,0,3,4,4,4,4,2,2,2,2,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,3,6,9944,43532,23,3,6,9944,"043532","23|03|06",1,1,2,33,33,"01|01|02|33|33","National","Defence","Landward Defence","Engineering Capability","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",7,19,35,27,27,27,27,5,5,5,4,5,5,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,3,6,9947,43537,23,3,6,9947,"043537","23|03|06",1,1,2,38,38,"01|01|02|38|38","National","Defence","Landward Defence","Engineering Capability","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",271,262,293,354,354,354,354,277,277,277,277,284,297,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,6,null,43546,23,3,6,null,"043546","23|03|06",1,2,5,45,47,"01|02|05|45|47","National","Defence","Landward Defence","Engineering Capability",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,3,6,9950,43555,23,3,6,9950,"043555","23|03|06",1,2,10,52,56,"01|02|10|52|56","National","Defence","Landward Defence","Engineering Capability","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",1897,1985,2141,2857,2857,2857,2857,5066,5066,5066,4162,3988,4164,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1897},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1985},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2141},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2857},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2857},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2857},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2857},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5066},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5066},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5066},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4162},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3988},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4164},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4162},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3988},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":4164}]
[null,null,"2021_22","ENE2020",23,3,6,null,43564,23,3,6,null,"043564","23|03|06",2,2,8,50,54,"02|02|08|50|54","National","Defence","Landward Defence","Engineering Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,6,null,43573,23,3,6,null,"043573","23|03|06",2,3,15,60,64,"02|03|15|60|64","National","Defence","Landward Defence","Engineering Capability",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43580,23,3,7,null,"043580","23|03|07",1,1,2,3,3,"01|01|02|03|03","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43592,23,3,7,null,"043592","23|03|07",1,1,2,15,15,"01|01|02|15|15","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,3,7,9970,43601,23,3,7,9970,"043601","23|03|07",1,1,2,24,24,"01|01|02|24|24","National","Defence","Landward Defence","Operational Intelligence","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",120,167,97,103,103,103,103,41,41,41,41,34,35,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43602,23,3,7,null,"043602","23|03|07",1,1,2,25,25,"01|01|02|25|25","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43611,23,3,7,null,"043611","23|03|07",1,1,2,34,34,"01|01|02|34|34","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43620,23,3,7,null,"043620","23|03|07",1,2,4,43,43,"01|02|04|43|43","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43632,23,3,7,null,"043632","23|03|07",1,2,9,51,55,"01|02|09|51|55","National","Defence","Landward Defence","Operational Intelligence",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,7,null,43639,23,3,7,null,"043639","23|03|07",2,2,7,48,50,"02|02|07|48|50","National","Defence","Landward Defence","Operational Intelligence",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,3,7,9985,43648,23,3,7,9985,"043648","23|03|07",2,3,12,57,61,"02|03|12|57|61","National","Defence","Landward Defence","Operational Intelligence","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",570,496,379,459,459,459,459,296,296,296,279,187,195,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":570},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":496},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":379},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":459},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":459},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":459},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":459},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":296},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":296},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":296},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":279},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":187},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":195},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":279},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":187},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":195}]
[null,null,"2021_22","ENE2020",23,3,8,null,43657,23,3,8,null,"043657","23|03|08",1,1,2,2,2,"01|01|02|02|02","National","Defence","Landward Defence","Command and Control Capability","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",12449,14927,13737,23552,23552,23552,23552,21222,21222,21222,21425,22066,23038,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12449},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14927},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13737},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23552},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23552},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23552},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23552},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21222},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21222},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21222},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21425},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22066},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23038},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":21425},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":22066},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":23038}]
[null,null,"2021_22","ENE2020",23,3,8,null,43666,23,3,8,null,"043666","23|03|08",1,1,2,11,11,"01|01|02|11|11","National","Defence","Landward Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43667,23,3,8,null,"043667","23|03|08",1,1,2,12,12,"01|01|02|12|12","National","Defence","Landward Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43680,23,3,8,null,"043680","23|03|08",1,1,2,25,25,"01|01|02|25|25","National","Defence","Landward Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,3,8,10004,43686,23,3,8,10004,"043686","23|03|08",1,1,2,31,31,"01|01|02|31|31","National","Defence","Landward Defence","Command and Control Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",1169,1272,1692,669,669,669,669,1549,1549,1549,1583,1620,1691,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,3,8,10011,43695,23,3,8,10011,"043695","23|03|08",1,1,2,40,40,"01|01|02|40|40","National","Defence","Landward Defence","Command and Control Capability","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",54,177,175,103,103,103,103,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43704,23,3,8,null,"043704","23|03|08",1,2,6,47,49,"01|02|06|47|49","National","Defence","Landward Defence","Command and Control Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43713,23,3,8,null,"043713","23|03|08",2,2,4,43,43,"02|02|04|43|43","National","Defence","Landward Defence","Command and Control Capability",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43722,23,3,8,null,"043722","23|03|08",2,2,10,53,57,"02|02|10|53|57","National","Defence","Landward Defence","Command and Control Capability",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,8,null,43728,23,3,8,null,"043728","23|03|08",2,3,14,59,63,"02|03|14|59|63","National","Defence","Landward Defence","Command and Control Capability",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,3,9,10017,43733,23,3,9,10017,"043733","23|03|09",1,1,1,1,1,"01|01|01|01|01","National","Defence","Landward Defence","Support Capability","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",2226423,2285512,2436589,2448027,2448027,2448027,2448027,2519950,2519950,2377155,2368918,2432746,2539966,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2226423},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2285512},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2436589},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2448027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2448027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2448027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2448027},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2519950},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2519950},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2377155},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2368918},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2432746},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2539966},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2368918},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2432746},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2539966}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,3,9,10022,43742,23,3,9,10022,"043742","23|03|09",1,1,2,9,9,"01|01|02|09|09","National","Defence","Landward Defence","Support Capability","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",11103,10505,7928,14213,14213,14213,14213,10060,10060,10060,9391,9566,9988,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,3,9,10029,43751,23,3,9,10029,"043751","23|03|09",1,1,2,18,18,"01|01|02|18|18","National","Defence","Landward Defence","Support Capability","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",0,6,5,5,5,5,5,4,4,4,4,4,4,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,3,9,10036,43760,23,3,9,10036,"043760","23|03|09",1,1,2,27,27,"01|01|02|27|27","National","Defence","Landward Defence","Support Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",0,6,11,0,0,0,0,2,2,2,0,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,9,null,43769,23,3,9,null,"043769","23|03|09",1,1,2,36,36,"01|01|02|36|36","National","Defence","Landward Defence","Support Capability",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,9,null,43776,23,3,9,null,"043776","23|03|09",1,2,4,43,43,"01|02|04|43|43","National","Defence","Landward Defence","Support Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to private enterprises","2021_22","ENE2020",23,3,9,10051,43788,23,3,9,10051,"043788","23|03|09",1,2,8,50,54,"01|02|08|50|54","National","Defence","Landward Defence","Support Capability","Claims against the state","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Defence and state security","NAT",312,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":312},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,9,null,43797,23,3,9,null,"043797","23|03|09",2,2,8,49,51,"02|02|08|49|51","National","Defence","Landward Defence","Support Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,9,null,43798,23,3,9,null,"043798","23|03|09",2,2,8,49,52,"02|02|08|49|52","National","Defence","Landward Defence","Support Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Specialised military assets","2021_22","ENE2020",23,3,9,10057,43807,23,3,9,10057,"043807","23|03|09",2,3,14,59,63,"02|03|14|59|63","National","Defence","Landward Defence","Support Capability","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Defence and state security","NAT",0,0,0,751,751,751,751,1207,1207,1207,1429,74,77,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":751},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":751},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":751},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":751},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1207},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1207},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1207},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1429},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":74},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":77},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1429},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":74},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":77}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,3,10,10062,43816,23,3,10,10062,"043816","23|03|10",1,1,2,4,4,"01|01|02|04|04","National","Defence","Landward Defence","General Training Capability","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",69,27,12,216,216,216,216,143,143,143,144,146,152,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,3,10,10067,43828,23,3,10,10067,"043828","23|03|10",1,1,2,16,16,"01|01|02|16|16","National","Defence","Landward Defence","General Training Capability","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",3347,2704,2241,6100,6100,6100,6100,6262,6262,6262,6276,6414,6697,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,3,10,10072,43835,23,3,10,10072,"043835","23|03|10",1,1,2,23,23,"01|01|02|23|23","National","Defence","Landward Defence","General Training Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",7784,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,3,10,10077,43844,23,3,10,10077,"043844","23|03|10",1,1,2,32,32,"01|01|02|32|32","National","Defence","Landward Defence","General Training Capability","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",2140,1370,1508,1322,1322,1322,1322,1082,1082,1082,1085,1159,1210,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,10,null,43853,23,3,10,null,"043853","23|03|10",1,1,3,41,41,"01|01|03|41|41","National","Defence","Landward Defence","General Training Capability",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,10,null,43862,23,3,10,null,"043862","23|03|10",1,2,7,48,50,"01|02|07|48|50","National","Defence","Landward Defence","General Training Capability",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,10,null,43863,23,3,10,null,"043863","23|03|10",1,2,8,49,51,"01|02|08|49|51","National","Defence","Landward Defence","General Training Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,10,null,43876,23,3,10,null,"043876","23|03|10",2,2,8,49,52,"02|02|08|49|52","National","Defence","Landward Defence","General Training Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,3,10,10088,43882,23,3,10,10088,"043882","23|03|10",2,3,12,56,60,"02|03|12|56|60","National","Defence","Landward Defence","General Training Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",798,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":798},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,3,11,10092,43891,23,3,11,10092,"043891","23|03|11",1,1,1,2,2,"01|01|01|02|02","National","Defence","Landward Defence","Signal Capability","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",138965,148867,157811,134391,134391,134391,134391,138944,138944,131071,132451,129317,135016,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":138965},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":148867},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":157811},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":134391},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":134391},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":134391},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":134391},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":138944},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":138944},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":131071},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":132451},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":129317},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":135016},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":132451},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":129317},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":135016}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,3,11,10097,43900,23,3,11,10097,"043900","23|03|11",1,1,2,10,10,"01|01|02|10|10","National","Defence","Landward Defence","Signal Capability","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",6929,4780,405,11931,11931,11931,11931,6296,6296,6296,6343,6513,6800,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,3,11,10102,43909,23,3,11,10102,"043909","23|03|11",1,1,2,19,19,"01|01|02|19|19","National","Defence","Landward Defence","Signal Capability","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",1256,1659,1051,6369,6369,6369,6369,4915,4915,4915,4989,5141,5368,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,11,null,43918,23,3,11,null,"043918","23|03|11",1,1,2,28,28,"01|01|02|28|28","National","Defence","Landward Defence","Signal Capability",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,11,null,43924,23,3,11,null,"043924","23|03|11",1,1,2,34,34,"01|01|02|34|34","National","Defence","Landward Defence","Signal Capability",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,3,11,10115,43929,23,3,11,10115,"043929","23|03|11",1,1,2,39,39,"01|01|02|39|39","National","Defence","Landward Defence","Signal Capability","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",1894,1870,2116,5979,5979,5979,5979,5753,5753,5753,5783,5870,6129,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,3,11,10118,43938,23,3,11,10118,"043938","23|03|11",1,2,5,46,48,"01|02|05|46|48","National","Defence","Landward Defence","Signal Capability","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",0,0,0,1,1,1,1,1,1,1,1,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,3,11,10120,43947,23,3,11,10120,"043947","23|03|11",1,2,10,53,57,"01|02|10|53|57","National","Defence","Landward Defence","Signal Capability","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",5,115,78,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":115},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":78},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,11,null,43956,23,3,11,null,"043956","23|03|11",2,2,9,51,55,"02|02|09|51|55","National","Defence","Landward Defence","Signal Capability",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,3,11,null,43965,23,3,11,null,"043965","23|03|11",2,3,16,61,65,"02|03|16|61|65","National","Defence","Landward Defence","Signal Capability",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,4,1,10129,43976,23,4,1,10129,"043976","23|04|01",1,1,2,8,8,"01|01|02|08|08","National","Defence","Air Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",365,454,704,2220,2220,2220,2220,609,609,609,608,641,669,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,4,1,10133,43984,23,4,1,10133,"043984","23|04|01",1,1,2,16,16,"01|01|02|16|16","National","Defence","Air Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",173,246,241,18,18,18,18,69,69,69,73,76,79,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,1,null,43993,23,4,1,null,"043993","23|04|01",1,1,2,25,25,"01|01|02|25|25","National","Defence","Air Defence","Strategic Direction",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,4,1,10140,43994,23,4,1,10140,"043994","23|04|01",1,1,2,26,26,"01|01|02|26|26","National","Defence","Air Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",80,45,92,64,64,64,64,90,90,90,95,96,100,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,4,1,10145,44003,23,4,1,10145,"044003","23|04|01",1,1,2,35,35,"01|01|02|35|35","National","Defence","Air Defence","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",53,37,8,234,234,234,234,28,28,28,29,32,33,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,1,null,44012,23,4,1,null,"044012","23|04|01",1,2,4,43,44,"01|02|04|43|44","National","Defence","Air Defence","Strategic Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,4,1,10151,44024,23,4,1,10151,"044024","23|04|01",1,2,10,52,56,"01|02|10|52|56","National","Defence","Air Defence","Strategic Direction","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",6,33,0,57,57,57,57,0,0,0,0,266,278,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":57},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":57},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":57},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":57},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":266},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":266},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":278}]
[null,null,"2021_22","ENE2020",23,4,1,null,44031,23,4,1,null,"044031","23|04|01",2,2,8,49,51,"02|02|08|49|51","National","Defence","Air Defence","Strategic Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,1,null,44040,23,4,1,null,"044040","23|04|01",2,3,13,58,62,"02|03|13|58|62","National","Defence","Air Defence","Strategic Direction",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44049,23,4,2,null,"044049","23|04|02",1,1,2,3,3,"01|01|02|03|03","National","Defence","Air Defence","Operational Direction",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44058,23,4,2,null,"044058","23|04|02",1,1,2,12,12,"01|01|02|12|12","National","Defence","Air Defence","Operational Direction",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44059,23,4,2,null,"044059","23|04|02",1,1,2,13,13,"01|01|02|13|13","National","Defence","Air Defence","Operational Direction",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,4,2,10170,44072,23,4,2,10170,"044072","23|04|02",1,1,2,26,26,"01|01|02|26|26","National","Defence","Air Defence","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",42,29,62,33,33,33,33,129,129,129,139,150,157,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,4,2,10172,44078,23,4,2,10172,"044078","23|04|02",1,1,2,32,32,"01|01|02|32|32","National","Defence","Air Defence","Operational Direction","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",1004,240,418,1988,1988,1988,1988,1568,1568,1568,1699,1840,1921,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44087,23,4,2,null,"044087","23|04|02",1,1,3,41,41,"01|01|03|41|41","National","Defence","Air Defence","Operational Direction",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44096,23,4,2,null,"044096","23|04|02",1,2,7,48,50,"01|02|07|48|50","National","Defence","Air Defence","Operational Direction",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44105,23,4,2,null,"044105","23|04|02",2,2,4,44,45,"02|02|04|44|45","National","Defence","Air Defence","Operational Direction",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44114,23,4,2,null,"044114","23|04|02",2,3,11,54,58,"02|03|11|54|58","National","Defence","Air Defence","Operational Direction",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,2,null,44120,23,4,2,null,"044120","23|04|02",2,3,15,60,64,"02|03|15|60|64","National","Defence","Air Defence","Operational Direction",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Social contributions","2021_22","ENE2020",23,4,3,10183,44125,23,4,3,10183,"044125","23|04|03",1,1,1,2,2,"01|01|01|02|02","National","Defence","Air Defence","Helicopter Capability","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Defence and state security","NAT",22364,24069,25136,22407,22407,22407,22407,22031,22031,20783,20339,19756,20626,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22364},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24069},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25136},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22407},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22407},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22407},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22407},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22031},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22031},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20783},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20339},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19756},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20626},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":20339},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":19756},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":20626}]
["NAT|Non-transfer item","23|Computer services","2021_22","ENE2020",23,4,3,10187,44134,23,4,3,10187,"044134","23|04|03",1,1,2,10,10,"01|01|02|10|10","National","Defence","Air Defence","Helicopter Capability","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Defence and state security","NAT",7,8,30,20,20,20,20,21,21,21,21,22,23,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,4,3,10192,44143,23,4,3,10192,"044143","23|04|03",1,1,2,19,19,"01|01|02|19|19","National","Defence","Air Defence","Helicopter Capability","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",177,218,175,1053,1053,1053,1053,1108,1108,1108,1125,1170,1222,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44152,23,4,3,null,"044152","23|04|03",1,1,2,28,28,"01|01|02|28|28","National","Defence","Air Defence","Helicopter Capability",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,4,3,10203,44161,23,4,3,10203,"044161","23|04|03",1,1,2,37,37,"01|01|02|37|37","National","Defence","Air Defence","Helicopter Capability","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",9407,9370,10300,8059,8059,8059,8059,8383,8383,8383,8511,8851,9241,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44170,23,4,3,null,"044170","23|04|03",1,2,4,44,46,"01|02|04|44|46","National","Defence","Air Defence","Helicopter Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44174,23,4,3,null,"044174","23|04|03",1,2,7,48,50,"01|02|07|48|50","National","Defence","Air Defence","Helicopter Capability",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44189,23,4,3,null,"044189","23|04|03",2,2,8,50,54,"02|02|08|50|54","National","Defence","Air Defence","Helicopter Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44190,23,4,3,null,"044190","23|04|03",2,2,9,51,55,"02|02|09|51|55","National","Defence","Air Defence","Helicopter Capability",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,3,null,44199,23,4,3,null,"044199","23|04|03",2,3,16,61,65,"02|03|16|61|65","National","Defence","Air Defence","Helicopter Capability",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44208,23,4,4,null,"044208","23|04|04",1,1,2,6,6,"01|01|02|06|06","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,4,4,10219,44217,23,4,4,10219,"044217","23|04|04",1,1,2,15,15,"01|01|02|15|15","National","Defence","Air Defence","Transport and Maritime Capability","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",2,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44222,23,4,4,null,"044222","23|04|04",1,1,2,20,20,"01|01|02|20|20","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44236,23,4,4,null,"044236","23|04|04",1,1,2,34,34,"01|01|02|34|34","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44245,23,4,4,null,"044245","23|04|04",1,2,4,43,43,"01|02|04|43|43","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44254,23,4,4,null,"044254","23|04|04",1,2,8,49,52,"01|02|08|49|52","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44255,23,4,4,null,"044255","23|04|04",1,2,8,50,53,"01|02|08|50|53","National","Defence","Air Defence","Transport and Maritime Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44264,23,4,4,null,"044264","23|04|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","Air Defence","Transport and Maritime Capability",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,4,null,44274,23,4,4,null,"044274","23|04|04",2,3,13,58,62,"02|03|13|58|62","National","Defence","Air Defence","Transport and Maritime Capability",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44283,23,4,5,null,"044283","23|04|05",1,1,2,3,3,"01|01|02|03|03","National","Defence","Air Defence","Air Combat Capability",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44292,23,4,5,null,"044292","23|04|05",1,1,2,12,12,"01|01|02|12|12","National","Defence","Air Defence","Air Combat Capability",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Clothing material and accessories","2021_22","ENE2020",23,4,5,10256,44301,23,4,5,10256,"044301","23|04|05",1,1,2,21,21,"01|01|02|21|21","National","Defence","Air Defence","Air Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Defence and state security","NAT",26,499,19,110,110,110,110,78,78,78,78,78,81,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Other supplies","2021_22","ENE2020",23,4,5,10261,44310,23,4,5,10261,"044310","23|04|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","Air Defence","Air Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Defence and state security","NAT",2481,5752,380,22488,22488,22488,22488,15711,15711,15711,15711,15711,16403,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,4,5,10269,44319,23,4,5,10269,"044319","23|04|05",1,1,2,39,39,"01|01|02|39|39","National","Defence","Air Defence","Air Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",107,115,4685,42,42,42,42,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44322,23,4,5,null,"044322","23|04|05",1,1,3,42,42,"01|01|03|42|42","National","Defence","Air Defence","Air Combat Capability",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44330,23,4,5,null,"044330","23|04|05",1,2,7,48,50,"01|02|07|48|50","National","Defence","Air Defence","Air Combat Capability",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44339,23,4,5,null,"044339","23|04|05",2,2,4,44,45,"02|02|04|44|45","National","Defence","Air Defence","Air Combat Capability",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,5,null,44348,23,4,5,null,"044348","23|04|05",2,3,11,54,58,"02|03|11|54|58","National","Defence","Air Defence","Air Combat Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,4,5,10275,44357,23,4,5,10275,"044357","23|04|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","Air Defence","Air Combat Capability","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",3,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,4,6,10280,44366,23,4,6,10280,"044366","23|04|06",1,1,2,8,8,"01|01|02|08|08","National","Defence","Air Defence","Operational Support and Intelligence Capability","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Defence and state security","NAT",42,32,0,20,20,20,20,21,21,21,21,22,23,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,6,null,44370,23,4,6,null,"044370","23|04|06",1,1,2,12,12,"01|01|02|12|12","National","Defence","Air Defence","Operational Support and Intelligence Capability",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,4,6,10291,44385,23,4,6,10291,"044385","23|04|06",1,1,2,27,27,"01|01|02|27|27","National","Defence","Air Defence","Operational Support and Intelligence Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",12,10,6,0,0,0,0,5,5,5,5,6,6,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medicine","2021_22","ENE2020",23,4,6,10292,44386,23,4,6,10292,"044386","23|04|06",1,1,2,28,28,"01|01|02|28|28","National","Defence","Air Defence","Operational Support and Intelligence Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Defence and state security","NAT",4,9,2,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,4,6,10298,44395,23,4,6,10298,"044395","23|04|06",1,1,2,37,37,"01|01|02|37|37","National","Defence","Air Defence","Operational Support and Intelligence Capability","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",8090,8024,7805,3614,3614,3614,3614,4053,4053,4053,4144,4332,4523,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,6,null,44404,23,4,6,null,"044404","23|04|06",1,2,4,44,46,"01|02|04|44|46","National","Defence","Air Defence","Operational Support and Intelligence Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,6,null,44413,23,4,6,null,"044413","23|04|06",1,2,8,50,54,"01|02|08|50|54","National","Defence","Air Defence","Operational Support and Intelligence Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,6,null,44422,23,4,6,null,"044422","23|04|06",2,2,8,49,51,"02|02|08|49|51","National","Defence","Air Defence","Operational Support and Intelligence Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,6,null,44432,23,4,6,null,"044432","23|04|06",2,3,14,59,63,"02|03|14|59|63","National","Defence","Air Defence","Operational Support and Intelligence Capability",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44441,23,4,7,null,"044441","23|04|07",1,1,2,4,4,"01|01|02|04|04","National","Defence","Air Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44450,23,4,7,null,"044450","23|04|07",1,1,2,13,13,"01|01|02|13|13","National","Defence","Air Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44451,23,4,7,null,"044451","23|04|07",1,1,2,14,14,"01|01|02|14|14","National","Defence","Air Defence","Command and Control Capability",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,4,7,10322,44460,23,4,7,10322,"044460","23|04|07",1,1,2,23,23,"01|01|02|23|23","National","Defence","Air Defence","Command and Control Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",50,96,51,36,36,36,36,36,36,36,36,38,40,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,4,7,10329,44470,23,4,7,10329,"044470","23|04|07",1,1,2,33,33,"01|01|02|33|33","National","Defence","Air Defence","Command and Control Capability","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",33,16,82,278,278,278,278,186,186,186,188,194,203,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44479,23,4,7,null,"044479","23|04|07",1,1,3,42,42,"01|01|03|42|42","National","Defence","Air Defence","Command and Control Capability",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44488,23,4,7,null,"044488","23|04|07",1,2,8,49,51,"01|02|08|49|51","National","Defence","Air Defence","Command and Control Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44497,23,4,7,null,"044497","23|04|07",2,2,5,46,48,"02|02|05|46|48","National","Defence","Air Defence","Command and Control Capability",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,7,null,44506,23,4,7,null,"044506","23|04|07",2,3,11,55,59,"02|03|11|55|59","National","Defence","Air Defence","Command and Control Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,4,8,10342,44515,23,4,8,10342,"044515","23|04|08",1,1,1,1,1,"01|01|01|01|01","National","Defence","Air Defence","Base Support Capability","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",1474864,1535132,1631806,1431300,1431300,1431300,1431300,1679646,1679646,1584468,1571737,1649731,1722441,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1474864},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1535132},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1631806},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1431300},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1431300},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1431300},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1431300},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1679646},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1679646},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1584468},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1571737},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1649731},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1722441},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1571737},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1649731},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1722441}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,4,8,10344,44518,23,4,8,10344,"044518","23|04|08",1,1,2,3,3,"01|01|02|03|03","National","Defence","Air Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Defence and state security","NAT",0,0,0,6,6,6,6,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,4,8,10350,44526,23,4,8,10350,"044526","23|04|08",1,1,2,11,11,"01|01|02|11|11","National","Defence","Air Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",24,525,50,663,663,663,663,101,101,101,498,548,572,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44535,23,4,8,null,"044535","23|04|08",1,1,2,20,20,"01|01|02|20|20","National","Defence","Air Defence","Base Support Capability",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44544,23,4,8,null,"044544","23|04|08",1,1,2,29,29,"01|01|02|29|29","National","Defence","Air Defence","Base Support Capability",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,4,8,10370,44553,23,4,8,10370,"044553","23|04|08",1,1,2,38,38,"01|01|02|38|38","National","Defence","Air Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",318,721,865,1178,1178,1178,1178,862,862,862,929,949,991,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44562,23,4,8,null,"044562","23|04|08",1,2,5,45,47,"01|02|05|45|47","National","Defence","Air Defence","Base Support Capability",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44566,23,4,8,null,"044566","23|04|08",1,2,8,49,51,"01|02|08|49|51","National","Defence","Air Defence","Base Support Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44581,23,4,8,null,"044581","23|04|08",2,2,9,51,55,"02|02|09|51|55","National","Defence","Air Defence","Base Support Capability",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44582,23,4,8,null,"044582","23|04|08",2,2,10,53,57,"02|02|10|53|57","National","Defence","Air Defence","Base Support Capability",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,8,null,44591,23,4,8,null,"044591","23|04|08",2,3,17,62,66,"02|03|17|62|66","National","Defence","Air Defence","Base Support Capability",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44600,23,4,9,null,"044600","23|04|09",1,1,2,7,7,"01|01|02|07|07","National","Defence","Air Defence","Command Post",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,4,9,10388,44609,23,4,9,10388,"044609","23|04|09",1,1,2,16,16,"01|01|02|16|16","National","Defence","Air Defence","Command Post","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",163,127,100,21,21,21,21,5,5,5,5,6,6,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44618,23,4,9,null,"044618","23|04|09",1,1,2,25,25,"01|01|02|25|25","National","Defence","Air Defence","Command Post",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,4,9,10398,44628,23,4,9,10398,"044628","23|04|09",1,1,2,35,35,"01|01|02|35|35","National","Defence","Air Defence","Command Post","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",57,56,233,77,77,77,77,25,25,25,26,27,28,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44637,23,4,9,null,"044637","23|04|09",1,2,4,43,44,"01|02|04|43|44","National","Defence","Air Defence","Command Post",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44646,23,4,9,null,"044646","23|04|09",1,2,8,50,53,"01|02|08|50|53","National","Defence","Air Defence","Command Post",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44647,23,4,9,null,"044647","23|04|09",1,2,8,50,54,"01|02|08|50|54","National","Defence","Air Defence","Command Post",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44656,23,4,9,null,"044656","23|04|09",2,2,8,49,51,"02|02|08|49|51","National","Defence","Air Defence","Command Post",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,9,null,44666,23,4,9,null,"044666","23|04|09",2,3,14,59,63,"02|03|14|59|63","National","Defence","Air Defence","Command Post",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,4,10,10408,44675,23,4,10,10408,"044675","23|04|10",1,1,2,4,4,"01|01|02|04|04","National","Defence","Air Defence","Training Capability","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Defence and state security","NAT",10,0,5,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44684,23,4,10,null,"044684","23|04|10",1,1,2,13,13,"01|01|02|13|13","National","Defence","Air Defence","Training Capability",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44693,23,4,10,null,"044693","23|04|10",1,1,2,22,22,"01|01|02|22|22","National","Defence","Air Defence","Training Capability",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,4,10,10425,44702,23,4,10,10425,"044702","23|04|10",1,1,2,31,31,"01|01|02|31|31","National","Defence","Air Defence","Training Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",1629,2310,1408,1757,1757,1757,1757,2018,2018,2018,2159,2319,2421,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44711,23,4,10,null,"044711","23|04|10",1,1,2,40,40,"01|01|02|40|40","National","Defence","Air Defence","Training Capability",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44714,23,4,10,null,"044714","23|04|10",1,2,4,43,43,"01|02|04|43|43","National","Defence","Air Defence","Training Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44722,23,4,10,null,"044722","23|04|10",1,2,8,49,51,"01|02|08|49|51","National","Defence","Air Defence","Training Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44731,23,4,10,null,"044731","23|04|10",2,2,5,46,48,"02|02|05|46|48","National","Defence","Air Defence","Training Capability",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,10,null,44740,23,4,10,null,"044740","23|04|10",2,3,11,55,59,"02|03|11|55|59","National","Defence","Air Defence","Training Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,4,11,10439,44749,23,4,11,10439,"044749","23|04|11",1,1,1,1,1,"01|01|01|01|01","National","Defence","Air Defence","Technical Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",404439,436861,476113,470598,470598,470598,470598,406539,406539,383502,491403,504075,526291,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":404439},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":436861},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":476113},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":470598},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":470598},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":470598},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":470598},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":406539},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":406539},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":383502},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":491403},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":504075},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":526291},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":491403},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":504075},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":526291}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,4,11,10444,44758,23,4,11,10444,"044758","23|04|11",1,1,2,9,9,"01|01|02|09|09","National","Defence","Air Defence","Technical Support Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",8,8,8,391,391,391,391,404,404,404,414,431,450,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,4,11,10451,44766,23,4,11,10451,"044766","23|04|11",1,1,2,17,17,"01|01|02|17|17","National","Defence","Air Defence","Technical Support Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",11791,30,65,47,47,47,47,49,49,49,50,52,54,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,11,null,44777,23,4,11,null,"044777","23|04|11",1,1,2,28,28,"01|01|02|28|28","National","Defence","Air Defence","Technical Support Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,11,null,44778,23,4,11,null,"044778","23|04|11",1,1,2,29,29,"01|01|02|29|29","National","Defence","Air Defence","Technical Support Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,4,11,10465,44787,23,4,11,10465,"044787","23|04|11",1,1,2,38,38,"01|01|02|38|38","National","Defence","Air Defence","Technical Support Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",3469,599,1268,1811,1811,1811,1811,2941,2941,2941,3029,3090,3226,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,11,null,44796,23,4,11,null,"044796","23|04|11",1,2,5,45,47,"01|02|05|45|47","National","Defence","Air Defence","Technical Support Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,4,11,10468,44805,23,4,11,10468,"044805","23|04|11",1,2,10,52,56,"01|02|10|52|56","National","Defence","Air Defence","Technical Support Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",2531,1476,1169,1726,1726,1726,1726,1374,1374,1374,1898,817,853,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2531},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1476},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1169},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1726},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1726},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1726},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1726},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1374},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1374},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1374},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1898},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":817},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":853},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1898},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":817},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":853}]
[null,null,"2021_22","ENE2020",23,4,11,null,44814,23,4,11,null,"044814","23|04|11",2,2,8,50,54,"02|02|08|50|54","National","Defence","Air Defence","Technical Support Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,4,11,null,44824,23,4,11,null,"044824","23|04|11",2,3,16,61,65,"02|03|16|61|65","National","Defence","Air Defence","Technical Support Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44833,23,5,1,null,"044833","23|05|01",1,1,2,6,6,"01|01|02|06|06","National","Defence","Maritime Defence","Maritime Direction",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44842,23,5,1,null,"044842","23|05|01",1,1,2,15,15,"01|01|02|15|15","National","Defence","Maritime Defence","Maritime Direction",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,5,1,10482,44843,23,5,1,10482,"044843","23|05|01",1,1,2,16,16,"01|01|02|16|16","National","Defence","Maritime Defence","Maritime Direction","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",346,685,985,599,599,599,599,631,631,631,641,666,695,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44852,23,5,1,null,"044852","23|05|01",1,1,2,25,25,"01|01|02|25|25","National","Defence","Maritime Defence","Maritime Direction",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,5,1,10496,44862,23,5,1,10496,"044862","23|05|01",1,1,2,35,35,"01|01|02|35|35","National","Defence","Maritime Defence","Maritime Direction","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Defence and state security","NAT",1446,274,328,655,655,655,655,18734,18734,18734,18823,20378,21276,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44871,23,5,1,null,"044871","23|05|01",1,2,4,43,44,"01|02|04|43|44","National","Defence","Maritime Defence","Maritime Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44880,23,5,1,null,"044880","23|05|01",1,2,8,50,53,"01|02|08|50|53","National","Defence","Maritime Defence","Maritime Direction",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,1,null,44889,23,5,1,null,"044889","23|05|01",2,2,7,48,50,"02|02|07|48|50","National","Defence","Maritime Defence","Maritime Direction",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,5,1,10504,44898,23,5,1,10504,"044898","23|05|01",2,3,12,57,61,"02|03|12|57|61","National","Defence","Maritime Defence","Maritime Direction","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",6980,317,1189,1558,1558,1558,1558,15695,15695,15695,1695,1764,1842,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6980},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":317},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1189},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1558},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1558},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1558},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1558},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15695},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15695},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15695},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1695},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1764},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1842},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1695},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1764},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1842}]
[null,null,"2021_22","ENE2020",23,5,2,null,44907,23,5,2,null,"044907","23|05|02",1,1,2,2,2,"01|01|02|02|02","National","Defence","Maritime Defence","Maritime Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",141429,77447,52660,70882,70882,70882,70882,95209,130460,95209,178532,129184,134878,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":141429},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":77447},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":52660},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70882},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70882},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70882},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":70882},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95209},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":130460},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95209},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":178532},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":129184},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":134878},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":178532},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":129184},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":134878}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,5,2,10511,44914,23,5,2,10511,"044914","23|05|02",1,1,2,9,9,"01|01|02|09|09","National","Defence","Maritime Defence","Maritime Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",2542,5182,2018,1347,1347,1347,1347,1414,1414,1414,1364,1419,1482,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,2,null,44918,23,5,2,null,"044918","23|05|02",1,1,2,13,13,"01|01|02|13|13","National","Defence","Maritime Defence","Maritime Combat Capability",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,2,null,44927,23,5,2,null,"044927","23|05|02",1,1,2,22,22,"01|01|02|22|22","National","Defence","Maritime Defence","Maritime Combat Capability",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,5,2,10522,44936,23,5,2,10522,"044936","23|05|02",1,1,2,31,31,"01|01|02|31|31","National","Defence","Maritime Defence","Maritime Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",122,193,93,122,122,122,122,99,99,99,52,55,57,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,5,2,10529,44945,23,5,2,10529,"044945","23|05|02",1,1,2,40,40,"01|01|02|40|40","National","Defence","Maritime Defence","Maritime Combat Capability","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",0,2,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,2,null,44954,23,5,2,null,"044954","23|05|02",1,2,6,47,49,"01|02|06|47|49","National","Defence","Maritime Defence","Maritime Combat Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,2,null,44962,23,5,2,null,"044962","23|05|02",1,2,10,53,57,"01|02|10|53|57","National","Defence","Maritime Defence","Maritime Combat Capability",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,5,2,10533,44973,23,5,2,10533,"044973","23|05|02",2,3,11,54,58,"02|03|11|54|58","National","Defence","Maritime Defence","Maritime Combat Capability","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",0,0,7,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,2,null,44974,23,5,2,null,"044974","23|05|02",2,3,11,55,59,"02|03|11|55|59","National","Defence","Maritime Defence","Maritime Combat Capability",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Salaries and wages","2021_22","ENE2020",23,5,3,10538,44983,23,5,3,10538,"044983","23|05|03",1,1,1,1,1,"01|01|01|01|01","National","Defence","Maritime Defence","Maritime Logistic Support Capability","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Defence and state security","NAT",151128,157537,168246,191146,191146,191146,191146,190317,190317,179533,176582,165952,173267,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":151128},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":157537},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":168246},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":191146},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":191146},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":191146},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":191146},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":190317},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":190317},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":179533},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":176582},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":165952},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":173267},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":176582},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":165952},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":173267}]
["NAT|Non-transfer item","23|Communication (G&S)","2021_22","ENE2020",23,5,3,10542,44992,23,5,3,10542,"044992","23|05|03",1,1,2,9,9,"01|01|02|09|09","National","Defence","Maritime Defence","Maritime Logistic Support Capability","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Defence and state security","NAT",119,107,88,133,133,133,133,140,140,140,142,148,155,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,3,null,45001,23,5,3,null,"045001","23|05|03",1,1,2,18,18,"01|01|02|18|18","National","Defence","Maritime Defence","Maritime Logistic Support Capability",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,5,3,10553,45010,23,5,3,10553,"045010","23|05|03",1,1,2,27,27,"01|01|02|27|27","National","Defence","Maritime Defence","Maritime Logistic Support Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Defence and state security","NAT",65,17,2,8,8,8,8,9,9,9,9,9,9,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,5,3,10560,45020,23,5,3,10560,"045020","23|05|03",1,1,2,37,37,"01|01|02|37|37","National","Defence","Maritime Defence","Maritime Logistic Support Capability","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",3138,3130,4581,1602,1602,1602,1602,1686,1686,1686,1712,1780,1858,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,3,null,45029,23,5,3,null,"045029","23|05|03",1,2,4,44,46,"01|02|04|44|46","National","Defence","Maritime Defence","Maritime Logistic Support Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,3,null,45038,23,5,3,null,"045038","23|05|03",1,2,9,51,55,"01|02|09|51|55","National","Defence","Maritime Defence","Maritime Logistic Support Capability",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","23|Social benefits","2021_22","ENE2020",23,5,3,10565,45039,23,5,3,10565,"045039","23|05|03",1,2,10,52,56,"01|02|10|52|56","National","Defence","Maritime Defence","Maritime Logistic Support Capability","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Defence and state security","NAT",1758,4484,2027,1219,1219,1219,1219,1253,1253,1253,1063,497,519,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1758},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4484},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2027},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1219},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1219},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1219},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1219},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1253},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1253},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1253},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1063},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":497},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":519},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1063},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":497},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":519}]
[null,null,"2021_22","ENE2020",23,5,3,null,45048,23,5,3,null,"045048","23|05|03",2,2,8,50,54,"02|02|08|50|54","National","Defence","Maritime Defence","Maritime Logistic Support Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,3,null,45058,23,5,3,null,"045058","23|05|03",2,3,16,61,65,"02|03|16|61|65","National","Defence","Maritime Defence","Maritime Logistic Support Capability",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45067,23,5,4,null,"045067","23|05|04",1,1,2,6,6,"01|01|02|06|06","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45076,23,5,4,null,"045076","23|05|04",1,1,2,15,15,"01|01|02|15|15","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,5,4,10580,45085,23,5,4,10580,"045085","23|05|04",1,1,2,24,24,"01|01|02|24|24","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Defence and state security","NAT",13,47,1,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45094,23,5,4,null,"045094","23|05|04",1,1,2,33,33,"01|01|02|33|33","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45103,23,5,4,null,"045103","23|05|04",1,1,3,42,42,"01|01|03|42|42","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45110,23,5,4,null,"045110","23|05|04",1,2,6,47,49,"01|02|06|47|49","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45114,23,5,4,null,"045114","23|05|04",1,2,8,50,53,"01|02|08|50|53","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,4,null,45123,23,5,4,null,"045123","23|05|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,5,4,10591,45132,23,5,4,10591,"045132","23|05|04",2,3,12,57,61,"02|03|12|57|61","National","Defence","Maritime Defence","Maritime Human Resources and Training Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",593,62,126,64,64,64,64,67,67,67,67,69,72,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":593},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":62},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":67},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":67},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":69},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":72}]
[null,null,"2021_22","ENE2020",23,5,5,null,45141,23,5,5,null,"045141","23|05|05",1,1,2,2,2,"01|01|02|02|02","National","Defence","Maritime Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",51503,54579,39655,95860,95860,95860,95860,82126,65093,82126,33337,36807,38429,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":51503},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":54579},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":39655},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95860},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95860},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95860},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":95860},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":82126},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":65093},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":82126},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33337},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":36807},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":38429},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":33337},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":36807},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":38429}]
[null,null,"2021_22","ENE2020",23,5,5,null,45150,23,5,5,null,"045150","23|05|05",1,1,2,11,11,"01|01|02|11|11","National","Defence","Maritime Defence","Base Support Capability",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Fleet services (including government motor transport)","2021_22","ENE2020",23,5,5,10602,45158,23,5,5,10602,"045158","23|05|05",1,1,2,19,19,"01|01|02|19|19","National","Defence","Maritime Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Defence and state security","NAT",283,1236,2410,14709,14709,14709,14709,14306,13903,14306,5032,5632,5880,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,5,null,45169,23,5,5,null,"045169","23|05|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","Maritime Defence","Base Support Capability",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,5,5,10608,45170,23,5,5,10608,"045170","23|05|05",1,1,2,31,31,"01|01|02|31|31","National","Defence","Maritime Defence","Base Support Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",965,389,332,748,748,748,748,787,787,787,799,844,881,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,5,null,45179,23,5,5,null,"045179","23|05|05",1,1,2,40,40,"01|01|02|40|40","National","Defence","Maritime Defence","Base Support Capability",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,5,null,45188,23,5,5,null,"045188","23|05|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","Maritime Defence","Base Support Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,5,null,45197,23,5,5,null,"045197","23|05|05",2,2,4,43,43,"02|02|04|43|43","National","Defence","Maritime Defence","Base Support Capability",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,5,5,null,45206,23,5,5,null,"045206","23|05|05",2,2,10,53,57,"02|02|10|53|57","National","Defence","Maritime Defence","Base Support Capability",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,5,5,10619,45216,23,5,5,10619,"045216","23|05|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","Maritime Defence","Base Support Capability","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",33,263,1931,0,29,29,29,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":263},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1931},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,6,1,10624,45225,23,6,1,10624,"045225","23|06|01",1,1,2,8,8,"01|01|02|08|08","National","Defence","Military Health Support","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Health","Health","NAT",152,95,307,118,118,118,118,128,128,128,130,135,141,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,6,1,10628,45234,23,6,1,10628,"045234","23|06|01",1,1,2,17,17,"01|01|02|17|17","National","Defence","Military Health Support","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Health","Health","NAT",1626,801,1535,1696,1696,1696,1696,1789,1789,1789,1816,1889,1972,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,6,1,10629,45235,23,6,1,10629,"045235","23|06|01",1,1,2,18,18,"01|01|02|18|18","National","Defence","Military Health Support","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Health","Health","NAT",1,19,24,49,49,49,49,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Medical supplies","2021_22","ENE2020",23,6,1,10635,45244,23,6,1,10635,"045244","23|06|01",1,1,2,27,27,"01|01|02|27|27","National","Defence","Military Health Support","Strategic Direction","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Health","Health","NAT",184,0,117,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,1,null,45258,23,6,1,null,"045258","23|06|01",1,1,3,41,41,"01|01|03|41|41","National","Defence","Military Health Support","Strategic Direction",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,1,null,45263,23,6,1,null,"045263","23|06|01",1,2,4,44,46,"01|02|04|44|46","National","Defence","Military Health Support","Strategic Direction",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|St John Ambulance Brigade","23|Non-profit institutions","2021_22","ENE2020",23,6,1,10648,45272,23,6,1,10648,"045272","23|06|01",1,2,9,51,55,"01|02|09|51|55","National","Defence","Military Health Support","Strategic Direction","St John Ambulance Brigade","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Health","Health","NAT",683,772,747,1002,1002,1002,1002,1031,1031,1031,1031,1073,1120,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":683},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":772},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":747},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1002},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1002},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1002},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1002},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1031},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1031},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1031},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1031},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1073},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1120},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1031},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1073},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1120}]
[null,null,"2021_22","ENE2020",23,6,1,null,45281,23,6,1,null,"045281","23|06|01",2,2,8,49,52,"02|02|08|49|52","National","Defence","Military Health Support","Strategic Direction",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,1,null,45290,23,6,1,null,"045290","23|06|01",2,3,14,59,63,"02|03|14|59|63","National","Defence","Military Health Support","Strategic Direction",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,6,2,10656,45299,23,6,2,10656,"045299","23|06|02",1,1,2,4,4,"01|01|02|04|04","National","Defence","Military Health Support","Mobile Military Health Support","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Health","Health","NAT",0,0,6,143,143,143,143,32,32,32,43,48,50,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,2,null,45306,23,6,2,null,"045306","23|06|02",1,1,2,11,11,"01|01|02|11|11","National","Defence","Military Health Support","Mobile Military Health Support",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,2,null,45310,23,6,2,null,"045310","23|06|02",1,1,2,15,15,"01|01|02|15|15","National","Defence","Military Health Support","Mobile Military Health Support",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,6,2,10667,45319,23,6,2,10667,"045319","23|06|02",1,1,2,24,24,"01|01|02|24|24","National","Defence","Military Health Support","Mobile Military Health Support","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Health","Health","NAT",105,115,225,434,434,434,434,342,342,342,347,361,377,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,6,2,10674,45328,23,6,2,10674,"045328","23|06|02",1,1,2,33,33,"01|01|02|33|33","National","Defence","Military Health Support","Mobile Military Health Support","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Health","Health","NAT",0,5,90,58,58,58,58,72,72,72,132,141,147,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,2,null,45337,23,6,2,null,"045337","23|06|02",1,1,3,42,42,"01|01|03|42|42","National","Defence","Military Health Support","Mobile Military Health Support",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,2,null,45346,23,6,2,null,"045346","23|06|02",1,2,8,49,51,"01|02|08|49|51","National","Defence","Military Health Support","Mobile Military Health Support",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,2,null,45354,23,6,2,null,"045354","23|06|02",2,2,4,44,45,"02|02|04|44|45","National","Defence","Military Health Support","Mobile Military Health Support",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,6,2,10683,45365,23,6,2,10683,"045365","23|06|02",2,3,12,56,60,"02|03|12|56|60","National","Defence","Military Health Support","Mobile Military Health Support","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Health","Health","NAT",652,1294,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":652},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1294},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,6,2,10684,45366,23,6,2,10684,"045366","23|06|02",2,3,12,57,61,"02|03|12|57|61","National","Defence","Military Health Support","Mobile Military Health Support","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Health","Health","NAT",1146,683,1388,1734,1734,1734,1734,525,525,525,3400,3529,3685,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1146},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":683},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1388},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1734},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1734},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1734},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1734},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":525},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":525},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":525},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3400},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3529},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3685},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":3400},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3529},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3685}]
[null,null,"2021_22","ENE2020",23,6,3,null,45375,23,6,3,null,"045375","23|06|03",1,1,2,2,2,"01|01|02|02|02","National","Defence","Military Health Support","Area Military Health Service","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Health","Health","NAT",405331,482741,469941,532297,531804,531804,531804,454784,454784,454784,569331,558214,582815,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":405331},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":482741},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":469941},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":532297},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":531804},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":531804},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":531804},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":454784},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":454784},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":454784},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":569331},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":558214},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":582815},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":569331},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":558214},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":582815}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,6,3,10693,45384,23,6,3,10693,"045384","23|06|03",1,1,2,11,11,"01|01|02|11|11","National","Defence","Military Health Support","Area Military Health Service","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Health","Health","NAT",161,193,170,299,299,299,299,318,318,318,324,338,353,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,3,null,45393,23,6,3,null,"045393","23|06|03",1,1,2,20,20,"01|01|02|20|20","National","Defence","Military Health Support","Area Military Health Service",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,3,null,45402,23,6,3,null,"045402","23|06|03",1,1,2,29,29,"01|01|02|29|29","National","Defence","Military Health Support","Area Military Health Service",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,6,3,10711,45412,23,6,3,10711,"045412","23|06|03",1,1,2,39,39,"01|01|02|39|39","National","Defence","Military Health Support","Area Military Health Service","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Health","Health","NAT",1550,1290,1463,1126,1126,1126,1126,1158,1158,1158,1176,1235,1289,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,6,3,10712,45421,23,6,3,10712,"045421","23|06|03",1,2,5,46,48,"01|02|05|46|48","National","Defence","Military Health Support","Area Military Health Service","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Health","Health","NAT",0,1,0,19,19,19,19,20,20,20,19,20,21,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":19},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":20},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":21}]
["NAT|Claims against the State","23|Other transfers to households","2021_22","ENE2020",23,6,3,10714,45430,23,6,3,10714,"045430","23|06|03",1,2,10,53,57,"01|02|10|53|57","National","Defence","Military Health Support","Area Military Health Service","Claims against the State","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Health","Health","NAT",819,3017,26018,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":819},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3017},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":26018},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,3,null,45431,23,6,3,null,"045431","23|06|03",2,2,4,43,43,"02|02|04|43|43","National","Defence","Military Health Support","Area Military Health Service",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,3,null,45440,23,6,3,null,"045440","23|06|03",2,2,10,53,57,"02|02|10|53|57","National","Defence","Military Health Support","Area Military Health Service",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45454,23,6,4,null,"045454","23|06|04",1,1,2,3,3,"01|01|02|03|03","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,6,4,10723,45459,23,6,4,10723,"045459","23|06|04",1,1,2,8,8,"01|01|02|08|08","National","Defence","Military Health Support","Specialist/Tertiary Health Service","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Health","Health","NAT",20,151,101,13,13,13,13,14,14,14,14,15,16,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,6,4,10729,45468,23,6,4,10729,"045468","23|06|04",1,1,2,17,17,"01|01|02|17|17","National","Defence","Military Health Support","Specialist/Tertiary Health Service","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Health","Health","NAT",205299,250662,195496,180092,180092,180092,180092,120012,120012,120012,157366,178436,186300,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,6,4,10735,45477,23,6,4,10735,"045477","23|06|04",1,1,2,26,26,"01|01|02|26|26","National","Defence","Military Health Support","Specialist/Tertiary Health Service","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Health","Health","NAT",150,152,226,264,264,264,264,369,369,369,375,391,408,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Property payments","2021_22","ENE2020",23,6,4,10742,45486,23,6,4,10742,"045486","23|06|04",1,1,2,35,35,"01|01|02|35|35","National","Defence","Military Health Support","Specialist/Tertiary Health Service","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Health","Health","NAT",11859,12926,14647,13448,13448,13448,13448,20536,20536,20536,15193,15440,16120,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45495,23,6,4,null,"045495","23|06|04",1,2,4,43,44,"01|02|04|43|44","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45502,23,6,4,null,"045502","23|06|04",1,2,7,48,50,"01|02|07|48|50","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45506,23,6,4,null,"045506","23|06|04",1,2,8,50,54,"01|02|08|50|54","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45515,23,6,4,null,"045515","23|06|04",2,2,8,49,51,"02|02|08|49|51","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,4,null,45524,23,6,4,null,"045524","23|06|04",2,3,13,58,62,"02|03|13|58|62","National","Defence","Military Health Support","Specialist/Tertiary Health Service",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,6,5,10758,45533,23,6,5,10758,"045533","23|06|05",1,1,2,3,3,"01|01|02|03|03","National","Defence","Military Health Support","Military Health Product Support Capability","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Health","Health","NAT",0,10,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,5,null,45542,23,6,5,null,"045542","23|06|05",1,1,2,12,12,"01|01|02|12|12","National","Defence","Military Health Support","Military Health Product Support Capability",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,5,null,45550,23,6,5,null,"045550","23|06|05",1,1,2,20,20,"01|01|02|20|20","National","Defence","Military Health Support","Military Health Product Support Capability",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,5,null,45561,23,6,5,null,"045561","23|06|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","Military Health Support","Military Health Product Support Capability",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,6,5,10776,45562,23,6,5,10776,"045562","23|06|05",1,1,2,31,31,"01|01|02|31|31","National","Defence","Military Health Support","Military Health Product Support Capability","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Health","Health","NAT",921,804,1052,2075,2075,2075,2075,2286,2286,2286,2321,2580,2694,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,6,5,10783,45571,23,6,5,10783,"045571","23|06|05",1,1,2,40,40,"01|01|02|40|40","National","Defence","Military Health Support","Military Health Product Support Capability","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Health","Health","NAT",0,0,0,23,23,23,23,24,24,24,25,26,27,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,5,null,45580,23,6,5,null,"045580","23|06|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","Military Health Support","Military Health Product Support Capability",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,5,null,45589,23,6,5,null,"045589","23|06|05",2,2,4,43,43,"02|02|04|43|43","National","Defence","Military Health Support","Military Health Product Support Capability",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,6,5,10788,45602,23,6,5,10788,"045602","23|06|05",2,3,12,57,61,"02|03|12|57|61","National","Defence","Military Health Support","Military Health Product Support Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Health","Health","NAT",3984,7864,2716,3985,3985,3985,3985,1483,361851,1483,2764,5539,5783,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3984},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7864},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2716},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3985},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3985},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3985},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3985},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":361851},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2764},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5539},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5783},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2764},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":5539},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":5783}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,6,5,10789,45608,23,6,5,10789,"045608","23|06|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","Military Health Support","Military Health Product Support Capability","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Health","Health","NAT",6,64,1,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":64},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Catering: Departmental activities","2021_22","ENE2020",23,6,6,10794,45617,23,6,6,10794,"045617","23|06|06",1,1,2,8,8,"01|01|02|08|08","National","Defence","Military Health Support","Military Health Maintenance Capability","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Health","Health","NAT",290,118,33,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,6,6,10797,45626,23,6,6,10797,"045626","23|06|06",1,1,2,17,17,"01|01|02|17|17","National","Defence","Military Health Support","Military Health Maintenance Capability","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Health","Health","NAT",228,16927,11606,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45627,23,6,6,null,"045627","23|06|06",1,1,2,18,18,"01|01|02|18|18","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45636,23,6,6,null,"045636","23|06|06",1,1,2,27,27,"01|01|02|27|27","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45650,23,6,6,null,"045650","23|06|06",1,1,3,41,41,"01|01|03|41|41","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45655,23,6,6,null,"045655","23|06|06",1,2,4,44,46,"01|02|04|44|46","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45664,23,6,6,null,"045664","23|06|06",1,2,9,51,55,"01|02|09|51|55","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45673,23,6,6,null,"045673","23|06|06",2,2,8,49,52,"02|02|08|49|52","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,6,null,45682,23,6,6,null,"045682","23|06|06",2,3,14,59,63,"02|03|14|59|63","National","Defence","Military Health Support","Military Health Maintenance Capability",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Advertising","2021_22","ENE2020",23,6,7,10817,45691,23,6,7,10817,"045691","23|06|07",1,1,2,4,4,"01|01|02|04|04","National","Defence","Military Health Support","Military Health Training Capability","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Health","Health","NAT",28,39,38,32,32,32,32,34,34,34,34,35,37,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,7,null,45698,23,6,7,null,"045698","23|06|07",1,1,2,11,11,"01|01|02|11|11","National","Defence","Military Health Support","Military Health Training Capability",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,7,null,45702,23,6,7,null,"045702","23|06|07",1,1,2,15,15,"01|01|02|15|15","National","Defence","Military Health Support","Military Health Training Capability",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Fuel, oil and gas","2021_22","ENE2020",23,6,7,10828,45711,23,6,7,10828,"045711","23|06|07",1,1,2,24,24,"01|01|02|24|24","National","Defence","Military Health Support","Military Health Training Capability","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Health","Health","NAT",450,220,297,629,629,629,629,661,661,661,671,698,729,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,6,7,10835,45720,23,6,7,10835,"045720","23|06|07",1,1,2,33,33,"01|01|02|33|33","National","Defence","Military Health Support","Military Health Training Capability","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Health","Health","NAT",14,5,65,1005,1005,1005,1005,1057,1057,1057,1073,1116,1165,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,7,null,45729,23,6,7,null,"045729","23|06|07",1,1,3,42,42,"01|01|03|42|42","National","Defence","Military Health Support","Military Health Training Capability",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,7,null,45738,23,6,7,null,"045738","23|06|07",1,2,8,49,51,"01|02|08|49|51","National","Defence","Military Health Support","Military Health Training Capability",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,6,7,null,45746,23,6,7,null,"045746","23|06|07",2,2,4,44,45,"02|02|04|44|45","National","Defence","Military Health Support","Military Health Training Capability",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,6,7,10844,45757,23,6,7,10844,"045757","23|06|07",2,3,12,56,60,"02|03|12|56|60","National","Defence","Military Health Support","Military Health Training Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Health","Health","NAT",2048,44,4826,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2048},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":44},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4826},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,6,7,10845,45758,23,6,7,10845,"045758","23|06|07",2,3,12,57,61,"02|03|12|57|61","National","Defence","Military Health Support","Military Health Training Capability","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Health","Health","NAT",1308,1140,2689,1487,1487,1487,1487,1561,1561,1561,1561,1624,1696,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1308},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1140},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2689},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1487},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1487},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1487},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1487},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1561},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1561},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1561},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1561},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1624},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1696},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1561},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1624},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1696}]
[null,null,"2021_22","ENE2020",23,7,2,null,45767,23,7,2,null,"045767","23|07|02",1,1,2,2,2,"01|01|02|02|02","National","Defence","Defence Intelligence","Operations","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",18205,13908,5339,21006,21006,21006,21006,0,0,0,0,1,1,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18205},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13908},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5339},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21006},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21006},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21006},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21006},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1}]
[null,null,"2021_22","ENE2020",23,7,2,null,45776,23,7,2,null,"045776","23|07|02",1,1,2,11,11,"01|01|02|11|11","National","Defence","Defence Intelligence","Operations",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,2,null,45785,23,7,2,null,"045785","23|07|02",1,1,2,20,20,"01|01|02|20|20","National","Defence","Defence Intelligence","Operations",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating leases","2021_22","ENE2020",23,7,2,10860,45798,23,7,2,10860,"045798","23|07|02",1,1,2,33,33,"01|01|02|33|33","National","Defence","Defence Intelligence","Operations","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Defence and state security","NAT",8338,6078,2506,6810,6810,6810,6810,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Operating payments","2021_22","ENE2020",23,7,2,10864,45804,23,7,2,10864,"045804","23|07|02",1,1,2,39,39,"01|01|02|39|39","National","Defence","Defence Intelligence","Operations","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Defence and state security","NAT",657,349,11,426,426,426,426,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Special defence account","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,7,2,10865,45813,23,7,2,10865,"045813","23|07|02",1,2,5,46,48,"01|02|05|46|48","National","Defence","Defence Intelligence","Operations","Special defence account","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",452132,443889,472201,518739,518739,518739,518739,655116,655116,655116,281538,412701,430890,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":452132},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":443889},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":472201},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":518739},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":518739},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":518739},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":518739},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655116},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655116},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":655116},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":281538},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":412701},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":430890},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":281538},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":412701},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":430890}]
[null,null,"2021_22","ENE2020",23,7,2,null,45822,23,7,2,null,"045822","23|07|02",1,2,10,52,56,"01|02|10|52|56","National","Defence","Defence Intelligence","Operations",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,2,null,45823,23,7,2,null,"045823","23|07|02",1,2,10,53,57,"01|02|10|53|57","National","Defence","Defence Intelligence","Operations",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,2,null,45832,23,7,2,null,"045832","23|07|02",2,2,9,51,55,"02|02|09|51|55","National","Defence","Defence Intelligence","Operations",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45846,23,7,3,null,"045846","23|07|03",1,1,2,2,2,"01|01|02|02|02","National","Defence","Defence Intelligence","Defence Intelligence Support Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",25314,18796,30909,29046,29046,29046,29046,49779,49779,49779,51242,53743,56112,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25314},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18796},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30909},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29046},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29046},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29046},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29046},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49779},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49779},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49779},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":51242},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":53743},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":56112},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":51242},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":53743},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":56112}]
[null,null,"2021_22","ENE2020",23,7,3,null,45851,23,7,3,null,"045851","23|07|03",1,1,2,7,7,"01|01|02|07|07","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,7,3,10878,45860,23,7,3,10878,"045860","23|07|03",1,1,2,16,16,"01|01|02|16|16","National","Defence","Defence Intelligence","Defence Intelligence Support Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",568,918,862,2144,2144,2144,2144,2151,2151,2151,2158,2246,2345,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45869,23,7,3,null,"045869","23|07|03",1,1,2,25,25,"01|01|02|25|25","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Rental and hiring","2021_22","ENE2020",23,7,3,10889,45878,23,7,3,10889,"045878","23|07|03",1,1,2,34,34,"01|01|02|34|34","National","Defence","Defence Intelligence","Defence Intelligence Support Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Defence and state security","NAT",0,0,42,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45887,23,7,3,null,"045887","23|07|03",1,2,4,43,43,"01|02|04|43|43","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45894,23,7,3,null,"045894","23|07|03",1,2,7,48,50,"01|02|07|48|50","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45898,23,7,3,null,"045898","23|07|03",1,2,8,50,54,"01|02|08|50|54","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45907,23,7,3,null,"045907","23|07|03",2,2,8,49,51,"02|02|08|49|51","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,7,3,null,45916,23,7,3,null,"045916","23|07|03",2,3,13,58,62,"02|03|13|58|62","National","Defence","Defence Intelligence","Defence Intelligence Support Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,1,null,45925,23,8,1,null,"045925","23|08|01",1,1,2,3,3,"01|01|02|03|03","National","Defence","General Support","Joint Logistic Services",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Infrastructure and planning services","2021_22","ENE2020",23,8,1,10910,45934,23,8,1,10910,"045934","23|08|01",1,1,2,12,12,"01|01|02|12|12","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Defence and state security","NAT",392,19611,21699,30472,30472,30472,30472,32997,20997,32997,33500,34840,36376,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Science and technological services","2021_22","ENE2020",23,8,1,10912,45937,23,8,1,10912,"045937","23|08|01",1,1,2,15,15,"01|01|02|15|15","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Defence and state security","NAT",25465,44155,20452,1474,1474,1474,1474,1551,1551,1551,1575,1638,1710,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Castle Control Board","23|Other transfers to public corporations","2021_22","ENE2020",23,8,1,10923,45953,23,8,1,10923,"045953","23|08|01",1,1,2,30,30,"01|01|02|30|30","National","Defence","General Support","Joint Logistic Services","Castle Control Board","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Defence and state security","NAT",0,0,0,0,0,0,0,0,3000,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3000},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,8,1,10925,45954,23,8,1,10925,"045954","23|08|01",1,1,2,31,31,"01|01|02|31|31","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",13661,21486,20229,8699,8699,8699,8699,12352,12352,12352,12388,12797,13361,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,8,1,10933,45963,23,8,1,10933,"045963","23|08|01",1,1,2,40,40,"01|01|02|40|40","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",1150,1127,1734,1704,1704,1704,1704,2111,2111,2111,2152,2237,2336,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,1,null,45972,23,8,1,null,"045972","23|08|01",1,2,6,47,49,"01|02|06|47|49","National","Defence","General Support","Joint Logistic Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,8,1,10940,45981,23,8,1,10940,"045981","23|08|01",1,2,10,53,57,"01|02|10|53|57","National","Defence","General Support","Joint Logistic Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",298,137,442,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":298},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":137},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":442},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Transport equipment","2021_22","ENE2020",23,8,1,10942,45994,23,8,1,10942,"045994","23|08|01",2,3,12,56,60,"02|03|12|56|60","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Defence and state security","NAT",33455,153437,75714,29585,29585,29585,29585,31193,0,31193,31201,32454,33884,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33455},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":153437},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":75714},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29585},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29585},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29585},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":29585},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31193},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31193},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":31201},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":32454},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":33884},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":31201},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":32454},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":33884}]
["NAT|Non-transfer item","23|Software and other intangible assets","2021_22","ENE2020",23,8,1,10944,46000,23,8,1,10944,"046000","23|08|01",2,3,17,62,66,"02|03|17|62|66","National","Defence","General Support","Joint Logistic Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Defence and state security","NAT",0,30987,0,420,420,420,420,414,414,414,416,433,452,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":30987},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":420},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":414},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":414},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":414},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":416},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":433},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":452},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":416},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":433},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":452}]
[null,null,"2021_22","ENE2020",23,8,2,null,46009,23,8,2,null,"046009","23|08|02",1,1,2,7,7,"01|01|02|07|07","National","Defence","General Support","Command and Management Information Systems",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Contractors","2021_22","ENE2020",23,8,2,10955,46018,23,8,2,10955,"046018","23|08|02",1,1,2,16,16,"01|01|02|16|16","National","Defence","General Support","Command and Management Information Systems","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Defence and state security","NAT",75844,57683,59136,67819,67819,67819,67819,63767,67267,63767,68944,79904,83426,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Agency and support/outsourced services","2021_22","ENE2020",23,8,2,10956,46019,23,8,2,10956,"046019","23|08|02",1,1,2,17,17,"01|01|02|17|17","National","Defence","General Support","Command and Management Information Systems","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Defence and state security","NAT",58,41,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Materials and supplies","2021_22","ENE2020",23,8,2,10962,46028,23,8,2,10962,"046028","23|08|02",1,1,2,26,26,"01|01|02|26|26","National","Defence","General Support","Command and Management Information Systems","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Defence and state security","NAT",404,296,173,52,52,52,52,60,60,60,63,66,69,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Venues and facilities","2021_22","ENE2020",23,8,2,10969,46042,23,8,2,10969,"046042","23|08|02",1,1,2,40,40,"01|01|02|40|40","National","Defence","General Support","Command and Management Information Systems","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Defence and state security","NAT",603,360,393,1137,1137,1137,1137,668,668,668,675,682,712,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,2,null,46047,23,8,2,null,"046047","23|08|02",1,2,4,44,45,"01|02|04|44|45","National","Defence","General Support","Command and Management Information Systems",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,2,null,46056,23,8,2,null,"046056","23|08|02",1,2,8,50,54,"01|02|08|50|54","National","Defence","General Support","Command and Management Information Systems",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,2,null,46065,23,8,2,null,"046065","23|08|02",2,2,8,49,51,"02|02|08|49|51","National","Defence","General Support","Command and Management Information Systems",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,2,null,46074,23,8,2,null,"046074","23|08|02",2,3,13,58,62,"02|03|13|58|62","National","Defence","General Support","Command and Management Information Systems",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46083,23,8,3,null,"046083","23|08|03",1,1,2,3,3,"01|01|02|03|03","National","Defence","General Support","Military Police",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Minor assets","2021_22","ENE2020",23,8,3,10979,46085,23,8,3,10979,"046085","23|08|03",1,1,2,5,5,"01|01|02|05|05","National","Defence","General Support","Military Police","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Defence and state security","NAT",355,326,819,944,944,944,944,462,462,462,429,457,477,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46094,23,8,3,null,"046094","23|08|03",1,1,2,14,14,"01|01|02|14|14","National","Defence","General Support","Military Police",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Inventory: Food and food supplies","2021_22","ENE2020",23,8,3,10990,46103,23,8,3,10990,"046103","23|08|03",1,1,2,23,23,"01|01|02|23|23","National","Defence","General Support","Military Police","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Defence and state security","NAT",11252,10709,7644,16340,16340,16340,16340,16817,16817,16817,20460,41543,43374,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,8,3,10996,46112,23,8,3,10996,"046112","23|08|03",1,1,2,32,32,"01|01|02|32|32","National","Defence","General Support","Military Police","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",712,691,638,926,926,926,926,809,809,809,841,869,907,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46121,23,8,3,null,"046121","23|08|03",1,1,3,41,41,"01|01|03|41|41","National","Defence","General Support","Military Police",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46130,23,8,3,null,"046130","23|08|03",1,2,6,47,49,"01|02|06|47|49","National","Defence","General Support","Military Police",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46133,23,8,3,null,"046133","23|08|03",1,2,8,49,52,"01|02|08|49|52","National","Defence","General Support","Military Police",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Buildings","2021_22","ENE2020",23,8,3,11007,46149,23,8,3,11007,"046149","23|08|03",2,3,11,54,58,"02|03|11|54|58","National","Defence","General Support","Military Police","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Defence and state security","NAT",48,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":48},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,3,null,46150,23,8,3,null,"046150","23|08|03",2,3,11,55,59,"02|03|11|55|59","National","Defence","General Support","Military Police",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46159,23,8,4,null,"046159","23|08|04",1,1,1,1,1,"01|01|01|01|01","National","Defence","General Support","Technology Development",null,"Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46168,23,8,4,null,"046168","23|08|04",1,1,2,9,9,"01|01|02|09|09","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46177,23,8,4,null,"046177","23|08|04",1,1,2,18,18,"01|01|02|18|18","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumable supplies","2021_22","ENE2020",23,8,4,11014,46190,23,8,4,11014,"046190","23|08|04",1,1,2,31,31,"01|01|02|31|31","National","Defence","General Support","Technology Development","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Defence and state security","NAT",0,8,0,4,4,4,4,4,4,4,4,4,4,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",23,8,4,11015,46191,23,8,4,11015,"046191","23|08|04",1,1,2,32,32,"01|01|02|32|32","National","Defence","General Support","Technology Development","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Defence and state security","NAT",4,6,1,4,4,4,4,5,5,5,5,5,5,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46192,23,8,4,null,"046192","23|08|04",1,1,2,33,33,"01|01|02|33|33","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46193,23,8,4,null,"046193","23|08|04",1,1,2,34,34,"01|01|02|34|34","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46194,23,8,4,null,"046194","23|08|04",1,1,2,35,35,"01|01|02|35|35","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46195,23,8,4,null,"046195","23|08|04",1,1,2,36,36,"01|01|02|36|36","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Travel and subsistence","2021_22","ENE2020",23,8,4,11016,46196,23,8,4,11016,"046196","23|08|04",1,1,2,37,37,"01|01|02|37|37","National","Defence","General Support","Technology Development","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Defence and state security","NAT",24,10,13,322,322,322,322,199,199,199,199,199,208,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Training and development","2021_22","ENE2020",23,8,4,11017,46197,23,8,4,11017,"046197","23|08|04",1,1,2,38,38,"01|01|02|38|38","National","Defence","General Support","Technology Development","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Defence and state security","NAT",0,0,85,0,0,0,0,7,7,7,7,7,7,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46198,23,8,4,null,"046198","23|08|04",1,1,2,39,39,"01|01|02|39|39","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Operating payments","Operating payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46199,23,8,4,null,"046199","23|08|04",1,1,2,40,40,"01|01|02|40|40","National","Defence","General Support","Technology Development",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46200,23,8,4,null,"046200","23|08|04",1,1,3,41,41,"01|01|03|41|41","National","Defence","General Support","Technology Development",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46201,23,8,4,null,"046201","23|08|04",1,1,3,42,42,"01|01|03|42|42","National","Defence","General Support","Technology Development",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46202,23,8,4,null,"046202","23|08|04",1,2,4,43,43,"01|02|04|43|43","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46203,23,8,4,null,"046203","23|08|04",1,2,4,43,44,"01|02|04|43|44","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46204,23,8,4,null,"046204","23|08|04",1,2,4,44,45,"01|02|04|44|45","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46205,23,8,4,null,"046205","23|08|04",1,2,4,44,46,"01|02|04|44|46","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46206,23,8,4,null,"046206","23|08|04",1,2,5,45,47,"01|02|05|45|47","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Special defence account","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,8,4,11018,46207,23,8,4,11018,"046207","23|08|04",1,2,5,46,48,"01|02|05|46|48","National","Defence","General Support","Technology Development","Special defence account","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",515879,441015,246339,436970,436970,436970,436970,416639,416639,416639,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":515879},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":441015},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":246339},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":436970},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":436970},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":436970},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":436970},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":416639},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":416639},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":416639},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46208,23,8,4,null,"046208","23|08|04",1,2,6,47,49,"01|02|06|47|49","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46209,23,8,4,null,"046209","23|08|04",1,2,7,48,50,"01|02|07|48|50","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Armaments Corporation of South Africa","23|Subsidies on products and production (pc)","2021_22","ENE2020",23,8,4,11019,46210,23,8,4,11019,"046210","23|08|04",1,2,8,49,51,"01|02|08|49|51","National","Defence","General Support","Technology Development","Armaments Corporation of South Africa","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Defence and state security","NAT",0,0,50400,50400,50400,50400,50400,50400,50400,46734,24958,25734,26868,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50400},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":46734},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":24958},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":25734},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":26868},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":24958},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":25734},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":26868}]
[null,null,"2021_22","ENE2020",23,8,4,null,46211,23,8,4,null,"046211","23|08|04",1,2,8,49,52,"01|02|08|49|52","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46212,23,8,4,null,"046212","23|08|04",1,2,8,50,53,"01|02|08|50|53","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46213,23,8,4,null,"046213","23|08|04",1,2,8,50,54,"01|02|08|50|54","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46214,23,8,4,null,"046214","23|08|04",1,2,9,51,55,"01|02|09|51|55","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46215,23,8,4,null,"046215","23|08|04",1,2,10,52,56,"01|02|10|52|56","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46216,23,8,4,null,"046216","23|08|04",1,2,10,53,57,"01|02|10|53|57","National","Defence","General Support","Technology Development",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46217,23,8,4,null,"046217","23|08|04",2,2,4,43,43,"02|02|04|43|43","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46218,23,8,4,null,"046218","23|08|04",2,2,4,44,45,"02|02|04|44|45","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46219,23,8,4,null,"046219","23|08|04",2,2,5,46,48,"02|02|05|46|48","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46220,23,8,4,null,"046220","23|08|04",2,2,6,47,49,"02|02|06|47|49","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46221,23,8,4,null,"046221","23|08|04",2,2,7,48,50,"02|02|07|48|50","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46222,23,8,4,null,"046222","23|08|04",2,2,8,49,51,"02|02|08|49|51","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46223,23,8,4,null,"046223","23|08|04",2,2,8,49,52,"02|02|08|49|52","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46224,23,8,4,null,"046224","23|08|04",2,2,8,50,54,"02|02|08|50|54","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46225,23,8,4,null,"046225","23|08|04",2,2,9,51,55,"02|02|09|51|55","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46226,23,8,4,null,"046226","23|08|04",2,2,10,53,57,"02|02|10|53|57","National","Defence","General Support","Technology Development",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46227,23,8,4,null,"046227","23|08|04",2,3,11,54,58,"02|03|11|54|58","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46228,23,8,4,null,"046228","23|08|04",2,3,11,55,59,"02|03|11|55|59","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46229,23,8,4,null,"046229","23|08|04",2,3,12,56,60,"02|03|12|56|60","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Other machinery and equipment","2021_22","ENE2020",23,8,4,11020,46230,23,8,4,11020,"046230","23|08|04",2,3,12,57,61,"02|03|12|57|61","National","Defence","General Support","Technology Development","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Defence and state security","NAT",23,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46231,23,8,4,null,"046231","23|08|04",2,3,13,58,62,"02|03|13|58|62","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46232,23,8,4,null,"046232","23|08|04",2,3,14,59,63,"02|03|14|59|63","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46233,23,8,4,null,"046233","23|08|04",2,3,15,60,64,"02|03|15|60|64","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46234,23,8,4,null,"046234","23|08|04",2,3,16,61,65,"02|03|16|61|65","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,4,null,46235,23,8,4,null,"046235","23|08|04",2,3,17,62,66,"02|03|17|62|66","National","Defence","General Support","Technology Development",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,8,4,11021,46236,23,8,4,11021,"046236","23|08|04",3,4,18,63,67,"03|04|18|63|67","National","Defence","General Support","Technology Development","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",2,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46237,23,8,5,null,"046237","23|08|05",1,1,1,1,1,"01|01|01|01|01","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46238,23,8,5,null,"046238","23|08|05",1,1,1,2,2,"01|01|01|02|02","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Compensation of employees","Social contributions","Social contributions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46239,23,8,5,null,"046239","23|08|05",1,1,2,2,2,"01|01|02|02|02","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Defence and state security","NAT",113467,109264,97238,124740,124608,124608,124608,130976,127976,130976,130976,136215,142219,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":113467},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":109264},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":97238},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":124740},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":124608},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":124608},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":124608},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":130976},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":127976},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":130976},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":130976},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":136215},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":142219},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":130976},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":136215},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":142219}]
["NAT|Non-transfer item","23|Administrative fees","2021_22","ENE2020",23,8,5,11022,46240,23,8,5,11022,"046240","23|08|05",1,1,2,3,3,"01|01|02|03|03","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Defence and state security","NAT",11887,11123,13491,13149,13149,13149,13149,13807,13807,13807,13807,14359,14992,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46241,23,8,5,null,"046241","23|08|05",1,1,2,4,4,"01|01|02|04|04","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46242,23,8,5,null,"046242","23|08|05",1,1,2,5,5,"01|01|02|05|05","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Audit costs: External","2021_22","ENE2020",23,8,5,11023,46243,23,8,5,11023,"046243","23|08|05",1,1,2,6,6,"01|01|02|06|06","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Defence and state security","NAT",50130,61607,57797,73352,73352,73352,73352,77020,77020,77020,77020,80101,83631,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46244,23,8,5,null,"046244","23|08|05",1,1,2,7,7,"01|01|02|07|07","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46245,23,8,5,null,"046245","23|08|05",1,1,2,8,8,"01|01|02|08|08","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46246,23,8,5,null,"046246","23|08|05",1,1,2,9,9,"01|01|02|09|09","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46247,23,8,5,null,"046247","23|08|05",1,1,2,10,10,"01|01|02|10|10","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Consultants: Business and advisory services","2021_22","ENE2020",23,8,5,11024,46248,23,8,5,11024,"046248","23|08|05",1,1,2,11,11,"01|01|02|11|11","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Defence and state security","NAT",17044,15226,0,1,1,1,1,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46249,23,8,5,null,"046249","23|08|05",1,1,2,12,12,"01|01|02|12|12","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46250,23,8,5,null,"046250","23|08|05",1,1,2,13,13,"01|01|02|13|13","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Legal services (G&S)","2021_22","ENE2020",23,8,5,11025,46251,23,8,5,11025,"046251","23|08|05",1,1,2,14,14,"01|01|02|14|14","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Defence and state security","NAT",34406,21308,25950,38141,38009,38009,38009,40048,37048,40048,40048,41650,43486,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46252,23,8,5,null,"046252","23|08|05",1,1,2,15,15,"01|01|02|15|15","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46253,23,8,5,null,"046253","23|08|05",1,1,2,16,16,"01|01|02|16|16","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46254,23,8,5,null,"046254","23|08|05",1,1,2,17,17,"01|01|02|17|17","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","23|Entertainment","2021_22","ENE2020",23,8,5,11026,46255,23,8,5,11026,"046255","23|08|05",1,1,2,18,18,"01|01|02|18|18","National","Defence","General Support","Departmental Support","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Defence and state security","NAT",0,0,0,97,97,97,97,101,101,101,101,105,110,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46256,23,8,5,null,"046256","23|08|05",1,1,2,19,19,"01|01|02|19|19","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46257,23,8,5,null,"046257","23|08|05",1,1,2,20,20,"01|01|02|20|20","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46258,23,8,5,null,"046258","23|08|05",1,1,2,21,21,"01|01|02|21|21","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46259,23,8,5,null,"046259","23|08|05",1,1,2,22,22,"01|01|02|22|22","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46260,23,8,5,null,"046260","23|08|05",1,1,2,23,23,"01|01|02|23|23","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46261,23,8,5,null,"046261","23|08|05",1,1,2,24,24,"01|01|02|24|24","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46262,23,8,5,null,"046262","23|08|05",1,1,2,25,25,"01|01|02|25|25","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46263,23,8,5,null,"046263","23|08|05",1,1,2,26,26,"01|01|02|26|26","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46264,23,8,5,null,"046264","23|08|05",1,1,2,27,27,"01|01|02|27|27","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46265,23,8,5,null,"046265","23|08|05",1,1,2,28,28,"01|01|02|28|28","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46266,23,8,5,null,"046266","23|08|05",1,1,2,29,29,"01|01|02|29|29","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46267,23,8,5,null,"046267","23|08|05",1,1,2,30,30,"01|01|02|30|30","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46268,23,8,5,null,"046268","23|08|05",1,1,2,31,31,"01|01|02|31|31","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Consumable supplies","Consumable supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46269,23,8,5,null,"046269","23|08|05",1,1,2,32,32,"01|01|02|32|32","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46270,23,8,5,null,"046270","23|08|05",1,1,2,33,33,"01|01|02|33|33","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46271,23,8,5,null,"046271","23|08|05",1,1,2,34,34,"01|01|02|34|34","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46272,23,8,5,null,"046272","23|08|05",1,1,2,35,35,"01|01|02|35|35","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46273,23,8,5,null,"046273","23|08|05",1,1,2,36,36,"01|01|02|36|36","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46274,23,8,5,null,"046274","23|08|05",1,1,2,37,37,"01|01|02|37|37","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46275,23,8,5,null,"046275","23|08|05",1,1,2,38,38,"01|01|02|38|38","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Training and development","Training and development",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46276,23,8,5,null,"046276","23|08|05",1,1,2,39,39,"01|01|02|39|39","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Operating payments","Operating payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46277,23,8,5,null,"046277","23|08|05",1,1,2,40,40,"01|01|02|40|40","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46278,23,8,5,null,"046278","23|08|05",1,1,3,41,41,"01|01|03|41|41","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46279,23,8,5,null,"046279","23|08|05",1,1,3,42,42,"01|01|03|42|42","National","Defence","General Support","Departmental Support",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46280,23,8,5,null,"046280","23|08|05",1,2,4,43,43,"01|02|04|43|43","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46281,23,8,5,null,"046281","23|08|05",1,2,4,43,44,"01|02|04|43|44","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46282,23,8,5,null,"046282","23|08|05",1,2,4,44,45,"01|02|04|44|45","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46283,23,8,5,null,"046283","23|08|05",1,2,4,44,46,"01|02|04|44|46","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46284,23,8,5,null,"046284","23|08|05",1,2,5,45,47,"01|02|05|45|47","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Special defence account","23|Departmental agencies (non-business entities)","2021_22","ENE2020",23,8,5,11027,46285,23,8,5,11027,"046285","23|08|05",1,2,5,46,48,"01|02|05|46|48","National","Defence","General Support","Departmental Support","Special defence account","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Defence and state security","NAT",0,0,72764,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":72764},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46286,23,8,5,null,"046286","23|08|05",1,2,6,47,49,"01|02|06|47|49","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46287,23,8,5,null,"046287","23|08|05",1,2,7,48,50,"01|02|07|48|50","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Armaments Corporation of South Africa","23|Subsidies on products and production (pc)","2021_22","ENE2020",23,8,5,11028,46288,23,8,5,11028,"046288","23|08|05",1,2,8,49,51,"01|02|08|49|51","National","Defence","General Support","Departmental Support","Armaments Corporation of South Africa","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Defence and state security","NAT",744811,975016,1043267,1079011,1079011,1079011,1079011,1114952,994952,1033842,1101675,1092290,1140432,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":744811},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":975016},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1043267},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1079011},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1079011},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1079011},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1079011},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1114952},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":994952},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1033842},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1101675},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1092290},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1140432},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1101675},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1092290},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1140432}]
["NAT|Claims against the state","23|Other transfers to public corporations","2021_22","ENE2020",23,8,5,11029,46289,23,8,5,11029,"046289","23|08|05",1,2,8,49,52,"01|02|08|49|52","National","Defence","General Support","Departmental Support","Claims against the state","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Defence and state security","NAT",23914,1321,632,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23914},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1321},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":632},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46290,23,8,5,null,"046290","23|08|05",1,2,8,50,53,"01|02|08|50|53","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to private enterprises","2021_22","ENE2020",23,8,5,11030,46291,23,8,5,11030,"046291","23|08|05",1,2,8,50,54,"01|02|08|50|54","National","Defence","General Support","Departmental Support","Claims against the state","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Defence and state security","NAT",0,0,2,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46292,23,8,5,null,"046292","23|08|05",1,2,9,51,55,"01|02|09|51|55","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46293,23,8,5,null,"046293","23|08|05",1,2,10,52,56,"01|02|10|52|56","National","Defence","General Support","Departmental Support",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","23|Other transfers to households","2021_22","ENE2020",23,8,5,11031,46294,23,8,5,11031,"046294","23|08|05",1,2,10,53,57,"01|02|10|53|57","National","Defence","General Support","Departmental Support","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Defence and state security","NAT",0,0,2518,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2518},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46295,23,8,5,null,"046295","23|08|05",2,2,4,43,43,"02|02|04|43|43","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46296,23,8,5,null,"046296","23|08|05",2,2,4,44,45,"02|02|04|44|45","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46297,23,8,5,null,"046297","23|08|05",2,2,5,46,48,"02|02|05|46|48","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46298,23,8,5,null,"046298","23|08|05",2,2,6,47,49,"02|02|06|47|49","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46299,23,8,5,null,"046299","23|08|05",2,2,7,48,50,"02|02|07|48|50","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46300,23,8,5,null,"046300","23|08|05",2,2,8,49,51,"02|02|08|49|51","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46301,23,8,5,null,"046301","23|08|05",2,2,8,49,52,"02|02|08|49|52","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46302,23,8,5,null,"046302","23|08|05",2,2,8,50,54,"02|02|08|50|54","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46303,23,8,5,null,"046303","23|08|05",2,2,9,51,55,"02|02|09|51|55","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46304,23,8,5,null,"046304","23|08|05",2,2,10,53,57,"02|02|10|53|57","National","Defence","General Support","Departmental Support",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46305,23,8,5,null,"046305","23|08|05",2,3,11,54,58,"02|03|11|54|58","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46306,23,8,5,null,"046306","23|08|05",2,3,11,55,59,"02|03|11|55|59","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46307,23,8,5,null,"046307","23|08|05",2,3,12,56,60,"02|03|12|56|60","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46308,23,8,5,null,"046308","23|08|05",2,3,12,57,61,"02|03|12|57|61","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46309,23,8,5,null,"046309","23|08|05",2,3,13,58,62,"02|03|13|58|62","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46310,23,8,5,null,"046310","23|08|05",2,3,14,59,63,"02|03|14|59|63","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46311,23,8,5,null,"046311","23|08|05",2,3,15,60,64,"02|03|15|60|64","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46312,23,8,5,null,"046312","23|08|05",2,3,16,61,65,"02|03|16|61|65","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",23,8,5,null,46313,23,8,5,null,"046313","23|08|05",2,3,17,62,66,"02|03|17|62|66","National","Defence","General Support","Departmental Support",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Forex losses","23|Payments for financial assets","2021_22","ENE2020",23,8,5,11032,46314,23,8,5,11032,"046314","23|08|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","General Support","Departmental Support","Forex losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",0,0,2705,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2705},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","23|Payments for financial assets","2021_22","ENE2020",23,8,5,11033,46315,23,8,5,11033,"046315","23|08|05",3,4,18,63,67,"03|04|18|63|67","National","Defence","General Support","Departmental Support","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Defence and state security","NAT",61,7494,0,0,60,60,60,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":61},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7494},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":60},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":60},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":60},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]

{"sheet":"Summary","index":9,"n_rows":80,"n_cols":23,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Department:"]
[null,null,null,null,null,null,{"$f":"Welcome!$B$7&\" \"& MyDeptName","v":"VOTE 23:  Defence"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":29410980},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":30631021},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":31500236},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":32888559},null,{"$f":"IFERROR(I6/H6-1,0)","v":4.14825007531201E-2},2.8376951587738564E-2,4.4073415830916396E-2,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":3.7954819711973453E-2}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":13396238},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":13780107},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":14295295},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":14925324},null,2.8654985078646611E-2,3.7386357014499216E-2,4.4072472796119255E-2,3.668537305178754E-2]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":6980949},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":2960831},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":3026355},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":3159734},null,-0.5758698423380546,2.2130273561712821E-2,4.4072489843392404E-2,-0.2322048707365596]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":773683},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":745135},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":832417},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":869105},null,-3.6898833243072415E-2,0.11713582102572007,4.4074063840599198E-2,3.9528493980757862E-2]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":50561850},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":48117094},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":49654303},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":51842722},null,-4.8351790925371563E-2,3.1947253506207085E-2,4.4073098760443852E-2,8.3739399286959504E-3]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"H6/H$10","v":0.58168322559400021},0.63659332793455903,0.6343908603449735,0.63439105300065068,null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":0.58168322559400021},0.63659332793455903,0.6343908603449735,0.63439105300065068]
[null,null,null,null,null,null,"Goods and services",0.26494754444309299,0.28638693350849492,0.28789639842492604,0.28789622581931557,null,null,null,null,null,null,0.26494754444309299,0.28638693350849492,0.28789639842492604,0.28789622581931557]
[null,null,null,null,null,null,"Transfers and subsidies",0.13806751533023415,6.1533869855066474E-2,6.094849423221186E-2,6.0948458686254939E-2,null,null,null,null,null,null,0.13806751533023415,6.1533869855066474E-2,6.094849423221186E-2,6.0948458686254939E-2]
[null,null,null,null,null,null,"Payments for capital assets",1.5301714632672657E-2,1.5485868701879627E-2,1.6764246997888581E-2,1.676426249377878E-2,null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[null,"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[null,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[null,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[null,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[null,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[null,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[null,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"VOTE 23:  Defence"}]
[null,null,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[null,null,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[null,null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":38826378},40382766,42126288,42807218,44411128,0,0,44411128,45795531,0,0,45795531,47813883,0,0,47813883]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18])","v":28040854},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19])","v":30011960},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate])","v":29193710},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised])","v":29410980},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline])","v":30631021},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L33+M33+N33","v":30631021},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline])","v":31500236},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P33+Q33+R33","v":31500236},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline])","v":32888559},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T33+U33+V33","v":32888559}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18])","v":10785524},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19])","v":10370806},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate])","v":12932578},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised])","v":13396238},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline])","v":13780107},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase])","v":0},13780107,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline])","v":14295295},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase])","v":0},14295295,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline])","v":14925324},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase])","v":0},14925324]
[null,null,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":7885311},6027921,7344938,6980949,2960831,0,0,2960831,3026355,0,0,3026355,3159734,0,0,3159734]
[null,null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":229},15577,939,611,612,0,0,612,637,0,0,637,662,0,0,662]
[null,null,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T38+U38+V38","v":0}]
[null,null,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18])","v":229},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19])","v":15577},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate])","v":939},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised])","v":611},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline])","v":612},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase])","v":0},612,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline])","v":637},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase])","v":0},637,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline])","v":662},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase])","v":0},662]
[null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":6377577},4296682,5699626,5376947,1342517,0,0,1342517,1431882,0,0,1431882,1494990,0,0,1494990]
[null,null,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T41+U41+V41","v":0}]
[null,null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18])","v":6377577},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19])","v":4296682},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate])","v":5699626},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised])","v":5376947},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline])","v":1342517},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase])","v":0},1342517,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline])","v":1431882},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase])","v":0},1431882,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline])","v":1494990},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase])","v":0},1494990]
[null,null,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":1298517},1423359,1467968,1402904,1432611,0,0,1432611,1430468,0,0,1430468,1493514,0,0,1493514]
[null,null,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18])","v":1298492},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19])","v":1423357},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate])","v":1467968},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised])","v":1402904},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline])","v":1432611},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L46+M46+N46","v":1432611},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline])","v":1430468},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P46+Q46+R46","v":1430468},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline])","v":1493514},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T46+U46+V46","v":1493514}]
[null,null,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18])","v":25},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19])","v":2},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18])","v":8701},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19])","v":9073},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate])","v":9744},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised])","v":10026},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline])","v":10026},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase])","v":0},10026,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline])","v":10427},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase])","v":0},10427,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline])","v":10886},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase])","v":0},10886]
[null,null,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":200287},283230,166661,190461,175065,0,0,175065,152941,0,0,152941,159682,0,0,159682]
[null,null,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18])","v":186109},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19])","v":168770},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate])","v":166661},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised])","v":190461},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline])","v":175065},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L50+M50+N50","v":175065},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline])","v":152941},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P50+Q50+R50","v":152941},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline])","v":159682},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T50+U50+V50","v":159682}]
[null,null,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18])","v":14178},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19])","v":114460},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":1633786},1442941,762778,773683,745135,0,0,745135,832417,0,0,832417,869105,0,0,869105]
[null,null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":697262},614850,351300,449870,470870,0,0,470870,502310,0,0,502310,524450,0,0,524450]
[null,null,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18])","v":697262},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19])","v":614850},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate])","v":351300},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised])","v":449870},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline])","v":470870},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L54+M54+N54","v":470870},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline])","v":502310},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P54+Q54+R54","v":502310},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline])","v":524450},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T54+U54+V54","v":524450}]
[null,null,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":830663},573231,262765,278718,271136,0,0,271136,328811,0,0,328811,343303,0,0,343303]
[null,null,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18])","v":404421},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19])","v":207560},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate])","v":69441},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised])","v":66243},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline])","v":58515},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase])","v":0},{"$f":"L57+M57+N57","v":58515},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline])","v":59276},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase])","v":0},{"$f":"P57+Q57+R57","v":59276},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline])","v":61888},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase])","v":0},{"$f":"T57+U57+V57","v":61888}]
[null,null,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18])","v":426242},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19])","v":365671},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate])","v":193324},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised])","v":212475},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline])","v":212621},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase])","v":0},212621,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline])","v":269535},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase])","v":0},269535,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline])","v":281415},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase])","v":0},281415]
[null,null,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19])","v":27},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate])","v":1794},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised])","v":1806},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline])","v":2050},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase])","v":0},2050,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline])","v":178},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase])","v":0},178,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline])","v":185},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase])","v":0},185]
[null,null,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18])","v":80},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19])","v":380},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18])","v":105781},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19])","v":254453},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate])","v":146919},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised])","v":43289},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline])","v":1079},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase])","v":0},1079,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline])","v":1118},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase])","v":0},1118,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline])","v":1167},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase])","v":0},1167]
[null,null,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18])","v":9646},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19])","v":11358},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate])","v":1575},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":48355121},47864986,50235579,50561850,48117094,0,0,48117094,49654303,0,0,49654303,51842722,0,0,51842722]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"I, ……………………………………………………..………………………………………., certify that the information in this template is complete, true and accurate, and has been compiled in line with the requirements in the 2021 MTEF Technical Guidelines."]
[]
[]
[]
[]
[null,null,null,null,null,null,"……………….………………………….."]
[null,null,null,null,null,null,{"$f":"\"Chief Financial Officer\"","v":"Chief Financial Officer"}]
[]
[null,null,null,null,null,null,"…………......./……........….../……...….....…..."]

{"sheet":"IP1","index":10,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[207,16,207,20],[208,16,208,20],[209,16,209,20],[210,16,210,20],[211,16,211,20],[197,16,197,20],[185,16,185,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[205,16,205,20],[206,16,206,20],[202,16,202,20],[203,16,203,20],[204,16,204,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[198,16,198,20],[183,16,183,20],[184,16,184,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[180,16,180,20],[196,16,196,20],[194,16,194,20],[195,16,195,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[192,16,192,20],[193,16,193,20],[73,6,87,17],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[143,16,162,20],[174,16,174,20],[181,16,181,20],[182,16,182,20],[103,16,103,20],[95,16,95,20],[117,16,117,20],[118,16,118,20],[104,16,104,20],[105,16,105,20],[106,16,106,20],[107,16,107,20],[108,16,108,20],[99,16,99,20],[100,16,100,20],[101,16,101,20],[102,16,102,20],[70,6,70,17],[141,16,141,20],[142,16,142,20],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[96,16,96,20],[97,16,97,20],[98,16,98,20],[122,16,122,20],[123,16,123,20],[109,16,109,20],[110,16,110,20],[94,16,94,20],[109,21,109,23],[110,21,110,23],[94,21,94,23],[95,21,95,23],[96,21,96,23],[97,21,97,23],[98,21,98,23],[99,21,99,23],[100,21,100,23],[101,21,101,23],[102,21,102,23],[103,21,103,23],[104,21,104,23],[105,21,105,23],[106,21,106,23],[107,21,107,23],[108,21,108,23]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,1,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},{"$f":"IFERROR(J20/I20-1,0)","v":0},{"$f":"IFERROR(K20/J20-1,0)","v":0},{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I25/H25-1,0)","v":0},{"$f":"IFERROR(J25/I25-1,0)","v":0},{"$f":"IFERROR(K25/J25-1,0)","v":0},{"$f":"IFERROR(((K25/H25)^(1/3)-1),0)","v":0}]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L34+M34+N34","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P34+Q34+R34","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T34+U34+V34","v":0}]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L43+M43+N43","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P43+Q43+R43","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T43+U43+V43","v":0}]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L48+M48+N48","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P48+Q48+R48","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T48+U48+V48","v":0}]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L59+M59+N59","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P59+Q59+R59","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T59+U59+V59","v":0}]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,{"$f":"I188-H188","v":0},null,null,{"$f":"L188-K188","v":0},null,null,{"$f":"O188-N188","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,{"$f":"I202-H202","v":0},null,null,{"$f":"L202-K202","v":0},null,null,{"$f":"O202-N202","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP2","index":11,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[215,16,215,20],[209,16,209,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[208,16,208,20],[174,16,174,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[196,16,196,20],[197,16,197,20],[198,16,198,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[187,16,187,20],[173,16,173,20],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[128,16,128,20],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[98,16,98,20],[98,21,98,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[102,16,102,20],[102,21,102,23],[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[179,16,179,20],[180,16,180,20],[185,16,185,20],[186,16,186,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[204,16,204,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[199,16,199,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,2,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP3","index":12,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[215,16,215,20],[209,16,209,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[208,16,208,20],[174,16,174,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[196,16,196,20],[197,16,197,20],[198,16,198,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[187,16,187,20],[173,16,173,20],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[128,16,128,20],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[98,16,98,20],[98,21,98,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[102,16,102,20],[102,21,102,23],[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[179,16,179,20],[180,16,180,20],[185,16,185,20],[186,16,186,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[204,16,204,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[199,16,199,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,3,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP4","index":13,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[128,16,128,20],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[173,16,173,20],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[215,16,215,20],[209,16,209,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[208,16,208,20],[174,16,174,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[196,16,196,20],[197,16,197,20],[198,16,198,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[179,16,179,20],[180,16,180,20],[185,16,185,20],[186,16,186,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[204,16,204,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[199,16,199,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,4,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP5","index":14,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[128,16,128,20],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[173,16,173,20],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[215,16,215,20],[209,16,209,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[208,16,208,20],[174,16,174,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[196,16,196,20],[197,16,197,20],[198,16,198,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[179,16,179,20],[180,16,180,20],[185,16,185,20],[186,16,186,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[204,16,204,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[199,16,199,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,5,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP6","index":15,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,6,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP7","index":16,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,7,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP8","index":17,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,8,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP9","index":18,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,9,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP10","index":19,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,10,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP11","index":20,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,11,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP12","index":21,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,12,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP13","index":22,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,13,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP14","index":23,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,14,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP15","index":24,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,15,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP16","index":25,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,16,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP17","index":26,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,17,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP18","index":27,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,18,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP19","index":28,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,19,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"IP20","index":29,"n_rows":219,"n_cols":23,"rows_kept":219,"cut":false,"hidden":false,"merged":[[70,6,70,17],[73,6,87,17],[94,16,94,20],[94,21,94,23],[95,16,95,20],[95,21,95,23],[99,16,99,20],[99,21,99,23],[100,16,100,20],[100,21,100,23],[101,16,101,20],[101,21,101,23],[96,16,96,20],[96,21,96,23],[97,16,97,20],[97,21,97,23],[98,16,98,20],[98,21,98,23],[105,16,105,20],[105,21,105,23],[106,16,106,20],[106,21,106,23],[107,16,107,20],[107,21,107,23],[102,16,102,20],[102,21,102,23],[103,16,103,20],[103,21,103,23],[104,16,104,20],[104,21,104,23],[117,16,117,20],[118,16,118,20],[119,16,119,20],[120,16,120,20],[121,16,121,20],[122,16,122,20],[108,16,108,20],[108,21,108,23],[109,16,109,20],[109,21,109,23],[110,16,110,20],[110,21,110,23],[129,16,129,20],[130,16,130,20],[131,16,131,20],[132,16,132,20],[133,16,133,20],[141,16,141,20],[123,16,123,20],[124,16,124,20],[125,16,125,20],[126,16,126,20],[127,16,127,20],[128,16,128,20],[174,16,174,20],[175,16,175,20],[176,16,176,20],[177,16,177,20],[178,16,178,20],[179,16,179,20],[142,16,142,20],[143,16,162,20],[170,16,170,20],[171,16,171,20],[172,16,172,20],[173,16,173,20],[186,16,186,20],[187,16,187,20],[188,16,188,20],[189,16,189,20],[190,16,190,20],[191,16,191,20],[180,16,180,20],[181,16,181,20],[182,16,182,20],[183,16,183,20],[184,16,184,20],[185,16,185,20],[198,16,198,20],[199,16,199,20],[200,16,200,20],[201,16,201,20],[202,16,202,20],[203,16,203,20],[192,16,192,20],[193,16,193,20],[194,16,194,20],[195,16,195,20],[196,16,196,20],[197,16,197,20],[210,16,210,20],[211,16,211,20],[212,16,212,20],[213,16,213,20],[214,16,214,20],[215,16,215,20],[204,16,204,20],[205,16,205,20],[206,16,206,20],[207,16,207,20],[208,16,208,20],[209,16,209,20]]}
[]
[null,null,null,null,null,null,"Implementation programme:"]
[null,{"$f":"IF(G3=\"\",0,1)","v":0},null,null,null,20,null,"… select from dropdown list"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":0},null,{"$f":"IFERROR(I6/H6-1,0)","v":0},0,0,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":0},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/H$10,\"\")","v":""},"","","",null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"","",""]
[null,null,null,null,null,null,"Goods and services","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","","",null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","","",null,null,null,null,null,null,"","","",""]
[]
[null,null,null,null,null,null,"Division of Revenue","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann"]
[{"$f":"$G$3","v":0},"NAT",null,null,null,null,"National",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2020/21 Revised])","v":50561850},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":48117094},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":49654303},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":51842722},null,{"$f":"IFERROR(I18/H18-1,0)","v":-4.8351790925371563E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1947253506207085E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4073098760443852E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":8.3739399286959504E-3}]
[0,null,null,null,null,null,"Provincial",{"$f":"SUM(H20:H21)","v":0},0,0,0,null,0,0,0,0]
[0,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B20))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I20/H20-1,0)","v":0},0,0,{"$f":"IFERROR(((K20/H20)^(1/3)-1),0)","v":0}]
[0,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B21))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,null,null,null,null,null,"Local government",{"$f":"SUM(H23:H25)","v":0},0,0,0,null,{"$f":"IFERROR(I22/H22-1,0)","v":0},{"$f":"IFERROR(J22/I22-1,0)","v":0},{"$f":"IFERROR(K22/J22-1,0)","v":0},{"$f":"IFERROR(((K22/H22)^(1/3)-1),0)","v":0}]
[0,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B23))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[0,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B24))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[0,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2021/22 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B25))*T_DataComboFile[2023/24 Revised baseline])","v":0},null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":0}]
[{"$f":"$G$3","v":0},0,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[{"$f":"$G$3","v":0},0,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[0,0,null,null,null,null,"Economic classification"]
[0,0,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L33+M33+N33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P33+Q33+R33","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T33+U33+V33","v":0}]
[0,0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G35))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H37,H40,H43:H45,H48:H49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L38+M38+N38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P38+Q38+R38","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G38))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T38+U38+V38","v":0}]
[0,0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L41+M41+N41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P41+Q41+R41","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G41))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T41+U41+V41","v":0}]
[0,0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G43))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G44))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L46+M46+N46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T46+U46+V46","v":0}]
[0,0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L50+M50+N50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T50+U50+V50","v":0}]
[0,0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H53,H56,H59:H63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P54+Q54+R54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T54+U54+V54","v":0}]
[0,0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G55))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},{"$f":"L57+M57+N57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},{"$f":"P57+Q57+R57","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},{"$f":"T57+U57+V57","v":0}]
[0,0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G59))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G62))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2020/21 Revised]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2021/22 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2022/23 Increase]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Reduction]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2023/24 Increase]*$B$3)","v":0},0]
[0,0,null,null,null,null,"Total",{"$f":"SUM(H32,H36,H52,H64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: "}]
[]
[null,null,null,null,null,1,"Summary of impact on service delivery due to adjustments"]
[{"$f":"$G$3","v":0},1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[0,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":0},2,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment",null,null,null,null,"Related MTSF Priority"]
[0,2,null,null,null,null,"Performance indicator","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[0,2]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":0},3,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,3,null,null,null,null,"Project name","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
[0,3,null,null,null,null,null,null,null,{"$f":"I120-H120","v":0},null,null,{"$f":"L120-K120","v":0},null,null,{"$f":"O120-N120","v":0}]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,3,null,null,null,null,"Total",{"$f":"SUM(H120:H134)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":0},4,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,4,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,4,null,null,null,null,1,null,null,{"$f":"I144-H144","v":0},null,null,{"$f":"L144-K144","v":0},null,null,{"$f":"O144-N144","v":0}]
[0,4,null,null,null,null,2,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,3,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,4,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,5,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,6,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,7,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,8,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,9,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,10,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,11,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,12,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,13,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,14,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,15,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,16,null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0]
[0,4,null,null,null,null,"Total",{"$f":"SUM(H144:H163)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments by economic classification"]
[{"$f":"$G$3","v":0},5,null,null,null,null,null,"2021/22",null,null,"2022/23",null,null,"2023/24",null,null," Comment"]
[0,5,null,null,null,null,"Salary level","Original number","Revised number","Change","Original number","Revised number","Change","Original number","Revised number","Change"]
[0,5,null,null,null,null,"Current payments",{"$f":"SUM(H174,H175,H182)","v":0},{"$f":"SUM(I174,I175,I182)","v":0},{"$f":"I173-H173","v":0},{"$f":"SUM(K174,K175,K182)","v":0},{"$f":"SUM(L174,L175,L182)","v":0},{"$f":"L173-K173","v":0},{"$f":"SUM(N174,N175,N182)","v":0},{"$f":"SUM(O174,O175,O182)","v":0},{"$f":"O173-N173","v":0}]
[0,5,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G174))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G175))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,51,null,null,null,null,null,null,null,{"$f":"I177-H177","v":0},null,null,{"$f":"L177-K177","v":0},null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,51,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G182))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H184,H185,H197,H198,H199,H206,H207)","v":0},{"$f":"SUM(I184,I185,I197,I198,I199,I206,I207)","v":0},0,{"$f":"SUM(K184,K185,K197,K198,K199,K206,K207)","v":0},0,0,{"$f":"SUM(N184,N185,N197,N198,N199,N206,N207)","v":0},0,0]
[0,5,null,null,null,null,"Provinces and municipalities",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G184))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G185))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,52,null,null,null,null,null,null,null,{"$f":"I187-H187","v":0},null,null,{"$f":"L187-K187","v":0},null,null,{"$f":"O187-N187","v":0}]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,52,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G197))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G198))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G199))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,50,null,null,null,null,"of which:"]
[0,53,null,null,null,null,null,null,null,{"$f":"I201-H201","v":0},null,null,{"$f":"L201-K201","v":0},null,null,{"$f":"O201-N201","v":0}]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,53,null,null,null,null,null,null,null,0,null,null,0,null,null,0]
[0,5,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G206))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Households",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G207))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H209:H215)","v":0},0,0,0,0,0,0,{"$f":"SUM(O209:O215)","v":0},0]
[0,5,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G209))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G210))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G211))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G212))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G213))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G214))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G215))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2021/22 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2022/23 Revised baseline]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Baseline]*$B$3)","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[Econ3]=$G216))*T_DataComboFile[2023/24 Revised baseline]*$B$3)","v":0},0]
[0,5,null,null,null,null,"Total",{"$f":"SUM(H173,H183,H208,H216)","v":0},0,0,0,0,0,0,{"$f":"SUM(O173,O183,O208,O216)","v":0},0]
[]
[null,null,null,null,null,null,null,{"$f":"L65-H217","v":0},{"$f":"O65-I217","v":0},null,{"$f":"P65-K217","v":0},{"$f":"S65-L217","v":0},null,{"$f":"T65-N217","v":0},{"$f":"W65-O217","v":0}]

{"sheet":"Metadata","index":30,"n_rows":26,"n_cols":4,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Metadata"]
[null,"ContextData","ProcessActivity","NAT_MTEC"]
[null,null,"Province","National"]
[null,null,"Department",{"$f":"MyDeptName","v":"Defence"}]
[null,null,"Month"]
[null,null,"Fin Year","2021/22"]
[null,null,"VoteNo",{"$f":"MyVoteNo","v":23}]
[null,null,"Identifier"]
[null,null,"ProgSectionCount"]
[null,null,"SubprogSectionCount"]
[null,"SourceRef","name",{"$f":"Welcome!G11","v":0}]
[null,null,"email",{"$f":"Welcome!G12","v":0}]
[null,null,"telephone",{"$f":"Welcome!G13","v":0}]
[null,null,"mobile",{"$f":"Welcome!G14","v":0}]
[null,"Platform","file modified",{"$f":"NOW()","v":44064.677806018517}]
[null,null,"OS version",{"$f":"INFO(\"OSVERSION\")","v":"Windows (64-bit) NT :.00"}]
[null,null,"Excel version",{"$f":"INFO(\"RELEASE\")","v":"16.0"}]
[null,"SourceControl","SourceIdentifier",{"$f":"CONCATENATE(D3,\"_\",D9,\"_\",D16)","v":"NAT_MTEC__44064.6778060185"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"MTEC2021-Vote 23.xlsm"}]
[null,null,"FilePath",{"$f":"LEFT(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1),1)-1)","v":"P:\\1. Budget\\2021\\1. MTEC\\Master Workbook file\\Model\\Rollout\\"}]
[null,null,"template_versionDate",{"$f":"DATE(2015,6,26)","v":42181}]
[null,null,"LockDate1",{"$f":"DATE(2015,2,8)","v":42043}]
[null,null,"lockDate2",{"$f":"DATE(2015,2,8)","v":42043}]
[null,null,"LockStatus1",1]
[null,null,"LockStatus2",1]

{"sheet":"Sheet1","index":31,"n_rows":50,"n_cols":30,"rows_kept":50,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Department:","Cooperative Governance"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Check Ceilings"]
[null,null,null,null,null,null,null,null,{"$f":"20-COUNTIF(J7:J26,\"\")","v":1},null,null,null,null,null,null,null,null,null,null,null,"2021/22","2022/23","2023/24","Check","Message",null,null,"ShtNames","Lock","Hide"]
[null,"UID_Org","Department","Programme","Subprogramme","Implementation programme","IP No",null,"IP No","Implementation programme",null,null,"ShtName",null,null,null,"Gov_Priority",null,null,"Dept",{"$f":"Data!BS9","v":-2692845},{"$f":"Data!BT9","v":-4151601},{"$f":"Data!BU9","v":-6327691},{"$f":"IF(OR(U6<0,V6<0,W6<0),1,0)","v":1},{"$f":"IF(X6=1,\"Departmental baseline ceiling exceeded!\")","v":"Departmental baseline ceiling exceeded!"},null,null,"Welcome",1,0]
[null,"03|01|01","Cooperative Governance","Administration","Ministry",null,null,null,1,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J6,T_DataComboFile[Implementation programme]),0)),\"\")","v":0},null,null,"IP1",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I7,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 1: Economic transformation and job creation",null,null,"CoE",{"$f":"Data!BS12","v":-1711009},{"$f":"Data!BT12","v":-2606779},{"$f":"Data!BU12","v":-4557257},{"$f":"IF(OR(U7<0,V7<0,W7<0),1,0)","v":1},{"$f":"IF(X7=1,\"Compensation baseline ceiling exceeded!\")","v":"Compensation baseline ceiling exceeded!"},null,null,"Notes",1,0]
[null,"03|01|02","Cooperative Governance","Administration","Management",null,null,null,2,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J7,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,"IP2",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I8,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 2: Education, skills and health",null,null,null,null,null,null,{"$f":"SUM(X6:X7)","v":2},null,null,null,"Pivot % growth",0,0]
[null,"03|01|03","Cooperative Governance","Administration","Corporate Services",null,null,null,3,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J8,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,"IP3",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I9,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 3: Consolidating the social wage through reliable and quality basic services",null,null,null,null,null,null,null,null,null,null,"Pivot_T",0,0]
[null,"03|01|04","Cooperative Governance","Administration","Financial Services",null,null,null,4,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J9,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I10,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 4: Spatial integration, human settlements and local government",null,null,null,null,null,null,null,null,null,null,"Service delivery impact",0,0]
[null,"03|01|05","Cooperative Governance","Administration","Internal Audit and Risk Management",null,null,null,5,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J10,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I11,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 5: Social cohesion and safe communities",null,null,null,null,null,null,null,null,null,null,"Performance impact",0,0]
[null,"03|01|06","Cooperative Governance","Administration","Office Accommodation",null,null,null,6,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J11,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I12,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 6: A capable, ethical and developmental state",null,null,null,null,null,null,null,null,null,null,"Pivot Infra impact",0,0]
[null,"03|02|01","Cooperative Governance","Regional and Urban Development and Legislative Support","Management: Regional and Urban Development and Legislative Support",null,null,null,7,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J12,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I13,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 7: A better Africa and world",null,null,null,null,null,null,null,null,null,null,"Pivot Personnel impact",0,0]
[null,"03|02|02","Cooperative Governance","Regional and Urban Development and Legislative Support","Local Government Legislative Support and Institutional Establishment",null,null,null,8,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J13,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I14,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Departmental mandate",null,null,null,null,null,null,null,null,null,null,"Data",1,0]
[null,"03|02|03","Cooperative Governance","Regional and Urban Development and Legislative Support","Urban Development Planning",null,null,null,9,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J14,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I15,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Summary",1,0]
[null,"03|02|04","Cooperative Governance","Regional and Urban Development and Legislative Support","Spatial Planning Districts and Regions",null,null,null,10,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J15,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I16,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP1",1,0]
[null,"03|02|05","Cooperative Governance","Regional and Urban Development and Legislative Support","Intergovernmental Policy and Practice",null,null,null,11,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J16,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I17,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP2",1,0]
[null,"03|02|06","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Transition Grant",null,null,null,12,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J17,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I18,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP3",1,0]
[null,"03|02|07","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Board",null,null,null,13,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J18,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I19,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP4",1,0]
[null,"03|02|08","Cooperative Governance","Regional and Urban Development and Legislative Support","South African Cities Network",null,null,null,14,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J19,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I20,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP5",1,0]
[null,"03|02|09","Cooperative Governance","Regional and Urban Development and Legislative Support","Integrated Urban Development Grant",null,null,null,15,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J20,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I21,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP6",1,0]
[null,"03|03|01","Cooperative Governance","Institutional Development","Management: Institutional Development",null,null,null,16,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J21,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I22,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP7",1,0]
[null,"03|03|02","Cooperative Governance","Institutional Development","Municipal Human Resources Management Systems",null,null,null,17,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J22,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I23,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP8",1,0]
[null,"03|03|03","Cooperative Governance","Institutional Development","Municipal Finance",null,null,null,18,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J23,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I24,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP9",1,0]
[null,"03|03|04","Cooperative Governance","Institutional Development","Citizen Engagement",null,null,null,19,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J24,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I25,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP10",1,0]
[null,"03|03|05","Cooperative Governance","Institutional Development","Anti-Corruption and Good Governance",null,null,null,20,{"$f":"IFERROR(INDEX(T_DataComboFile[Implementation programme],MATCH(0,COUNTIF(Sheet1!$J$6:J25,T_DataComboFile[Implementation programme]),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I26,t_PolicyMap[IP No],0)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"IP11",1,0]
[null,"03|03|06","Cooperative Governance","Institutional Development","Municipal Property Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP12",1,0]
[null,"03|03|07","Cooperative Governance","Institutional Development","Local Government Equitable Share ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP13",1,0]
[null,"03|03|08","Cooperative Governance","Institutional Development","South African Local Government Association",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP14",1,0]
[null,"03|03|09","Cooperative Governance","Institutional Development","Municipal Systems Improvement Grant ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP15",1,0]
[null,"03|03|11","Cooperative Governance","Institutional Development","United Cities and Local Government of Africa",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP16",1,0]
[null,"03|04|01","Cooperative Governance","National Disaster Management Centre","Management: Head of the National Disaster Management Centre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP17",1,0]
[null,"03|04|02","Cooperative Governance","National Disaster Management Centre","Disaster Risk Reduction, Capacity Building and Intervention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP18",1,0]
[null,"03|04|03","Cooperative Governance","National Disaster Management Centre","Legislation and Policy Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP19",1,0]
[null,"03|04|04","Cooperative Governance","National Disaster Management Centre","Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP20",1,0]
[null,"03|04|05","Cooperative Governance","National Disaster Management Centre","Fire Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metadata",1,1]
[null,"03|04|06","Cooperative Governance","National Disaster Management Centre","Information Technology, Intelligence and Information Management Systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sheet1",0,1]
[null,"03|04|07","Cooperative Governance","National Disaster Management Centre","Disaster Relief Grant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tables",0,1]
[null,"03|04|08","Cooperative Governance","National Disaster Management Centre","Municipal Disaster Recovery Grant"]
[null,"03|04|09","Cooperative Governance","National Disaster Management Centre","Provincial Disaster Recovery Grant"]
[null,"03|05|01","Cooperative Governance","Local Government Support and Intervention Management","Management: Local Government Support and Interventions"]
[null,"03|05|02","Cooperative Governance","Local Government Support and Intervention Management","Municipal Performance Monitoring"]
[null,"03|05|03","Cooperative Governance","Local Government Support and Intervention Management","Local Government Improvement Programme"]
[null,"03|05|04","Cooperative Governance","Local Government Support and Intervention Management","Litigations and Interventions"]
[null,"03|05|05","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Administration"]
[null,"03|05|06","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Grant"]
[null,"03|05|07","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Support Agent"]
[null,"03|06|01","Cooperative Governance","Community Work Programme","Management: Community Work Programme"]
[null,"03|06|02","Cooperative Governance","Community Work Programme","Programme Coordination"]
[null,"03|06|03","Cooperative Governance","Community Work Programme","Partnerships, Norms, Standards and Innovation"]

{"sheet":"Tables","index":32,"n_rows":1081,"n_cols":27,"rows_kept":1081,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Headers: Performance",null,null,null,"Headers: Infrastructure",null,null,null,"Headers: Personnel"]
["Vote No. - N","Vote No.","Department",null,null,"Vote No. - N","Programme No. - N","Subprogramme No. - N","Vote No.","Programme No.","Subprogramme No.","UID_Org","Department","Programme","Subprogramme",null,null,"CurCol","NewCol",null,null,"CurCol","NewCol",null,null,"CurCol","NewCol"]
[1,"01","The Presidency",null,null,1,1,1,"01","01","01","01|01|01","The Presidency","Administration","Management",null,null,"Column1","IP no",null,null,"Column1","IP no",null,null,"Column1","IP no"]
[2,"02","Parliament",null,null,1,1,2,"01","01","02","01|01|02","The Presidency","Administration","Support Services to the President",null,null,"Column2","Impact area",null,null,"Column2","Impact area",null,null,"Column2","Impact area"]
[3,"03","Cooperative Governance",null,null,1,1,3,"01","01","03","01|01|03","The Presidency","Administration","Support Services to the Deputy President",null,null,"Column3","IP name",null,null,"Column3","IP name",null,null,"Column3","IP name"]
[4,"04","Government Communication and Information System",null,null,1,2,1,"01","02","01","01|02|01","The Presidency","Executive Support","Cabinet Services",null,null,"Column4","Performance indicator",null,null,"Column4","Project",null,null,"Column4","Salary level"]
[5,"05","Home Affairs",null,null,1,3,1,"01","03","01","01|03|01","The Presidency","Policy and Research Services","Economy, Trade and Investment ",null,null,"Column5","2021/22|Original target",null,null,"Column5","2021/22|Original amount",null,null,"Column5","2021/22|Original number"]
[6,"06","International Relations and Cooperation",null,null,1,3,7,"01","03","07","01|03|07","The Presidency","Policy and Research Services","Socio Economic Impact Assessment System ",null,null,"Column6","2021/22 Revised target",null,null,"Column6","2021/22 Revised amount",null,null,"Column6","2021/22 Revised number"]
[7,"07","National School of Government",null,null,1,16,1,"01","16","01","01|16|01","The Presidency","Direct charge against the National Revenue Fund","Salary of the president",null,null,"Column7","2021/22 Change",null,null,"Column7","2021/22 Change",null,null,"Column7","2021/22 Change"]
[8,"08","National Treasury",null,null,1,16,2,"01","16","02","01|16|02","The Presidency","Direct charge against the National Revenue Fund","Salary of the deputy president",null,null,"Column8","2022/23 Original target",null,null,"Column8","2022/23 Original amount",null,null,"Column8","2022/23 Original number"]
[9,"09","Planning, Monitoring and Evaluation",null,null,2,1,1,"02","01","01","02|01|01","Parliament","Strategic Leadership and Governance","Office of the Speaker",null,null,"Column9","2022/23 Revised target",null,null,"Column9","2022/23 Revised amount",null,null,"Column9","2022/23 Revised number"]
[10,"10","Public Enterprises",null,null,2,1,2,"02","01","02","02|01|02","Parliament","Strategic Leadership and Governance","Office of the Chairperson ",null,null,"Column10","2022/23 Change",null,null,"Column10","2022/23 Change",null,null,"Column10","2022/23 Change"]
[11,"11","Public Service and Administration",null,null,2,1,3,"02","01","03","02|01|03","Parliament","Strategic Leadership and Governance","Treasury Advise Office",null,null,"Column11","2023/24 Original target",null,null,"Column11","2023/24 Original amount",null,null,"Column11","2023/24 Original number"]
[12,"12","Public Service Commission",null,null,2,1,4,"02","01","04","02|01|04","Parliament","Strategic Leadership and Governance","Parliamentary Budget Office",null,null,"Column12","2023/24 Revised target",null,null,"Column12","2023/24 Revised amount",null,null,"Column12","2023/24 Revised number"]
[13,"13","Public Works and Infrastructure",null,null,2,1,5,"02","01","05","02|01|05","Parliament","Strategic Leadership and Governance","Office of Institutions Supporting Democracy",null,null,"Column13","2023/24 Change",null,null,"Column13","2023/24 Change",null,null,"Column13","2023/24 Change"]
[14,"14","Statistics South Africa",null,null,2,2,1,"02","02","01","02|02|01","Parliament","Administration","Secretary's Office",null,null,"Column14","Comment",null,null,"Column14","Comment",null,null,"Column14","Comment"]
[15,"15","Traditional Affairs",null,null,2,2,2,"02","02","02","02|02|02","Parliament","Administration","Finance Management Office",null,null,"Column15","Gov Priority"]
[16,"16","Basic Education",null,null,2,2,3,"02","02","03","02|02|03","Parliament","Administration","Internal Audit"]
[17,"17","Higher Education and Training",null,null,2,2,4,"02","02","04","02|02|04","Parliament","Administration","Strategic Management and Governance"]
[18,"18","Health",null,null,2,2,5,"02","02","05","02|02|05","Parliament","Administration","Legislative Sector Support "]
[19,"19","Social Development",null,null,2,2,6,"02","02","06","02|02|06","Parliament","Administration","Registrar of Member's Interest"]
[20,"20","Women, Youth and Persons with Disabilities",null,null,2,2,7,"02","02","07","02|02|07","Parliament","Administration","Projects"]
[21,"21","Civilian Secretariat for the Police Service",null,null,2,2,8,"02","02","08","02|02|08","Parliament","Administration","State of the Nation Address"]
[22,"22","Correctional Services",null,null,2,3,1,"02","03","01","02|03|01","Parliament","Core Business","Office of the Deputy Secretary "]
[23,"23","Defence",null,null,2,3,2,"02","03","02","02|03|02","Parliament","Core Business","National Assembly "]
[24,"24","Independent Police Investigative Directorate",null,null,2,3,3,"02","03","03","02|03|03","Parliament","Core Business","National Council of Provinces"]
[25,"25","Justice and Constitutional Development",null,null,2,3,4,"02","03","04","02|03|04","Parliament","Core Business","Core Business Support "]
[26,"26","Military Veterans",null,null,2,3,5,"02","03","05","02|03|05","Parliament","Core Business","Knowledge and Information Services"]
[27,"27","Office of the Chief Justice",null,null,2,3,6,"02","03","06","02|03|06","Parliament","Core Business","International Relations and Protocol"]
[28,"28","Police",null,null,2,3,7,"02","03","07","02|03|07","Parliament","Core Business","Youth Parliament "]
[29,"29","Agriculture, Land Reform and Rural Development",null,null,2,3,8,"02","03","08","02|03|08","Parliament","Core Business","Women's Parliament "]
[30,"30","Communications and Digital Technologies",null,null,2,4,1,"02","04","01","02|04|01","Parliament","Support Services","Office of the Deputy Secretary "]
[31,"31","Employment and Labour",null,null,2,4,2,"02","04","02","02|04|02","Parliament","Support Services","Parliamentary Communication Services"]
[32,"32","Environment, Forestry and Fisheries",null,null,2,4,3,"02","04","03","02|04|03","Parliament","Support Services","Human Resources Management"]
[33,"33","Human Settlements",null,null,2,4,4,"02","04","04","02|04|04","Parliament","Support Services","Information Communication and Technology"]
[34,"34","Mineral Resources and Energy",null,null,2,4,5,"02","04","05","02|04|05","Parliament","Support Services","Institutional Support Services"]
[35,"35","Science and Innovation",null,null,2,4,6,"02","04","06","02|04|06","Parliament","Support Services","Member's Support Services"]
[36,"36","Small Business Development",null,null,2,5,1,"02","05","01","02|05|01","Parliament","Associated Services","Members Support Services"]
[37,"37","Sports, Arts and Culture",null,null,2,5,2,"02","05","02","02|05|02","Parliament","Associated Services","Political Party Support "]
[38,"38","Tourism",null,null,2,5,3,"02","05","03","02|05|03","Parliament","Associated Services","Constituency Support "]
[39,"39","Trade, Industry and Competition",null,null,2,5,4,"02","05","04","02|05|04","Parliament","Associated Services","Party Leadership Support"]
[40,"40","Transport",null,null,2,5,5,"02","05","05","02|05|05","Parliament","Associated Services","National Assembly Members’ Facilities"]
[41,"41","Water and Sanitation",null,null,2,5,6,"02","05","06","02|05|06","Parliament","Associated Services","National Council of Provinces Members’ Facilities"]
[42,"42","Centre for Public Service Innovation",null,null,2,16,1,"02","16","01","02|16|01","Parliament","Direct charge against the National Revenue Fund","Members' Remuneration "]
[50,"50","Below the line items",null,null,3,1,1,"03","01","01","03|01|01","Cooperative Governance","Administration","Ministry"]
[null,null,null,null,null,3,1,2,"03","01","02","03|01|02","Cooperative Governance","Administration","Management"]
[null,null,null,null,null,3,1,3,"03","01","03","03|01|03","Cooperative Governance","Administration","Corporate Services"]
[null,null,null,null,null,3,1,4,"03","01","04","03|01|04","Cooperative Governance","Administration","Financial Services"]
[null,null,null,null,null,3,1,5,"03","01","05","03|01|05","Cooperative Governance","Administration","Internal Audit and Risk Management"]
[null,null,null,null,null,3,1,6,"03","01","06","03|01|06","Cooperative Governance","Administration","Office Accommodation"]
[null,null,null,null,null,3,2,1,"03","02","01","03|02|01","Cooperative Governance","Regional and Urban Development and Legislative Support","Management: Regional and Urban Development and Legislative Support"]
[null,null,null,null,null,3,2,2,"03","02","02","03|02|02","Cooperative Governance","Regional and Urban Development and Legislative Support","Local Government Legislative Support and Institutional Establishment"]
[null,null,null,null,null,3,2,3,"03","02","03","03|02|03","Cooperative Governance","Regional and Urban Development and Legislative Support","Urban Development Planning"]
[null,null,null,null,null,3,2,4,"03","02","04","03|02|04","Cooperative Governance","Regional and Urban Development and Legislative Support","Spatial Planning Districts and Regions"]
[null,null,null,null,null,3,2,5,"03","02","05","03|02|05","Cooperative Governance","Regional and Urban Development and Legislative Support","Intergovernmental Policy and Practice"]
[null,null,null,null,null,3,2,6,"03","02","06","03|02|06","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Transition Grant"]
[null,null,null,null,null,3,2,7,"03","02","07","03|02|07","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Board"]
[null,null,null,null,null,3,2,8,"03","02","08","03|02|08","Cooperative Governance","Regional and Urban Development and Legislative Support","South African Cities Network"]
[null,null,null,null,null,3,2,9,"03","02","09","03|02|09","Cooperative Governance","Regional and Urban Development and Legislative Support","Integrated Urban Development Grant"]
[null,null,null,null,null,3,3,1,"03","03","01","03|03|01","Cooperative Governance","Institutional Development","Management: Institutional Development"]
[null,null,null,null,null,3,3,2,"03","03","02","03|03|02","Cooperative Governance","Institutional Development","Municipal Human Resources Management Systems"]
[null,null,null,null,null,3,3,3,"03","03","03","03|03|03","Cooperative Governance","Institutional Development","Municipal Finance"]
[null,null,null,null,null,3,3,4,"03","03","04","03|03|04","Cooperative Governance","Institutional Development","Citizen Engagement"]
[null,null,null,null,null,3,3,5,"03","03","05","03|03|05","Cooperative Governance","Institutional Development","Anti-Corruption and Good Governance"]
[null,null,null,null,null,3,3,6,"03","03","06","03|03|06","Cooperative Governance","Institutional Development","Municipal Property Rates"]
[null,null,null,null,null,3,3,7,"03","03","07","03|03|07","Cooperative Governance","Institutional Development","Local Government Equitable Share "]
[null,null,null,null,null,3,3,8,"03","03","08","03|03|08","Cooperative Governance","Institutional Development","South African Local Government Association"]
[null,null,null,null,null,3,3,9,"03","03","09","03|03|09","Cooperative Governance","Institutional Development","Municipal Systems Improvement Grant "]
[null,null,null,null,null,3,3,11,"03","03","11","03|03|11","Cooperative Governance","Institutional Development","United Cities and Local Government of Africa"]
[null,null,null,null,null,3,4,1,"03","04","01","03|04|01","Cooperative Governance","National Disaster Management Centre","Management: Head of the National Disaster Management Centre"]
[null,null,null,null,null,3,4,2,"03","04","02","03|04|02","Cooperative Governance","National Disaster Management Centre","Disaster Risk Reduction, Capacity Building and Intervention"]
[null,null,null,null,null,3,4,3,"03","04","03","03|04|03","Cooperative Governance","National Disaster Management Centre","Legislation and Policy Management"]
[null,null,null,null,null,3,4,4,"03","04","04","03|04|04","Cooperative Governance","National Disaster Management Centre","Integrated Provincial Disaster Management Support, Monitoring and Evaluation Systems"]
[null,null,null,null,null,3,4,5,"03","04","05","03|04|05","Cooperative Governance","National Disaster Management Centre","Fire Services"]
[null,null,null,null,null,3,4,6,"03","04","06","03|04|06","Cooperative Governance","National Disaster Management Centre","Information Technology, Intelligence and Information Management Systems"]
[null,null,null,null,null,3,4,7,"03","04","07","03|04|07","Cooperative Governance","National Disaster Management Centre","Disaster Relief Grant"]
[null,null,null,null,null,3,4,8,"03","04","08","03|04|08","Cooperative Governance","National Disaster Management Centre","Municipal Disaster Recovery Grant"]
[null,null,null,null,null,3,4,9,"03","04","09","03|04|09","Cooperative Governance","National Disaster Management Centre","Provincial Disaster Recovery Grant"]
[null,null,null,null,null,3,5,1,"03","05","01","03|05|01","Cooperative Governance","Local Government Support and Intervention Management","Management: Local Government Support and Interventions"]
[null,null,null,null,null,3,5,2,"03","05","02","03|05|02","Cooperative Governance","Local Government Support and Intervention Management","Municipal Performance Monitoring"]
[null,null,null,null,null,3,5,3,"03","05","03","03|05|03","Cooperative Governance","Local Government Support and Intervention Management","Local Government Improvement Programme"]
[null,null,null,null,null,3,5,4,"03","05","04","03|05|04","Cooperative Governance","Local Government Support and Intervention Management","Litigations and Interventions"]
[null,null,null,null,null,3,5,5,"03","05","05","03|05|05","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Administration"]
[null,null,null,null,null,3,5,6,"03","05","06","03|05|06","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Grant"]
[null,null,null,null,null,3,5,7,"03","05","07","03|05|07","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Support Agent"]
[null,null,null,null,null,3,6,1,"03","06","01","03|06|01","Cooperative Governance","Community Work Programme","Management: Community Work Programme"]
[null,null,null,null,null,3,6,2,"03","06","02","03|06|02","Cooperative Governance","Community Work Programme","Programme Coordination"]
[null,null,null,null,null,3,6,3,"03","06","03","03|06|03","Cooperative Governance","Community Work Programme","Partnerships, Norms, Standards and Innovation"]
[null,null,null,null,null,4,1,1,"04","01","01","04|01|01","Government Communication and Information System","Administration","Departmental Management"]
[null,null,null,null,null,4,1,2,"04","01","02","04|01|02","Government Communication and Information System","Administration","Corporate Services"]
[null,null,null,null,null,4,1,3,"04","01","03","04|01|03","Government Communication and Information System","Administration","Financial Administration"]
[null,null,null,null,null,4,1,4,"04","01","04","04|01|04","Government Communication and Information System","Administration","Internal Audit"]
[null,null,null,null,null,4,1,6,"04","01","06","04|01|06","Government Communication and Information System","Administration","Office Accommodation"]
[null,null,null,null,null,4,2,1,"04","02","01","04|02|01","Government Communication and Information System","Content Processing and Dissemination","Programme Management for Content Processing and Dissemination"]
[null,null,null,null,null,4,2,2,"04","02","02","04|02|02","Government Communication and Information System","Content Processing and Dissemination","Policy and Research"]
[null,null,null,null,null,4,2,3,"04","02","03","04|02|03","Government Communication and Information System","Content Processing and Dissemination","Products and Platforms"]
[null,null,null,null,null,4,2,4,"04","02","04","04|02|04","Government Communication and Information System","Content Processing and Dissemination","Communication Service Agency"]
[null,null,null,null,null,4,2,5,"04","02","05","04|02|05","Government Communication and Information System","Content Processing and Dissemination","Entity Oversight"]
[null,null,null,null,null,4,2,6,"04","02","06","04|02|06","Government Communication and Information System","Content Processing and Dissemination","Media Policy"]
[null,null,null,null,null,4,3,1,"04","03","01","04|03|01","Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management","Programme Management for Intergovernmental Coordination and Stakeholder Management"]
[null,null,null,null,null,4,3,2,"04","03","02","04|03|02","Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management","Provincial and Local Liaison"]
[null,null,null,null,null,4,3,3,"04","03","03","04|03|03","Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management","Media Engagement"]
[null,null,null,null,null,4,3,4,"04","03","04","04|03|04","Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management","Cluster Supervision (Human Development, Social Protection, and Governance and Administration)"]
[null,null,null,null,null,4,3,5,"04","03","05","04|03|05","Government Communication and Information System","Intergovernmental Coordination and Stakeholder Management","Cluster Supervision (Economic and Infrastructure, Justice and International)"]
[null,null,null,null,null,5,1,1,"05","01","01","05|01|01","Home Affairs","Administration","Ministry"]
[null,null,null,null,null,5,1,2,"05","01","02","05|01|02","Home Affairs","Administration","Management Support Services"]
[null,null,null,null,null,5,1,3,"05","01","03","05|01|03","Home Affairs","Administration","Corporate Services"]
[null,null,null,null,null,5,1,4,"05","01","04","05|01|04","Home Affairs","Administration","Transversal Information Technology Management"]
[null,null,null,null,null,5,1,5,"05","01","05","05|01|05","Home Affairs","Administration","Office Accommodation"]
[null,null,null,null,null,5,2,1,"05","02","01","05|02|01","Home Affairs","Citizen Affairs","Citizen Affairs Management"]
[null,null,null,null,null,5,2,2,"05","02","02","05|02|02","Home Affairs","Citizen Affairs","Status Services"]
[null,null,null,null,null,5,2,3,"05","02","03","05|02|03","Home Affairs","Citizen Affairs","Identification Services"]
[null,null,null,null,null,5,2,5,"05","02","05","05|02|05","Home Affairs","Citizen Affairs","Service Delivery to Provinces"]
[null,null,null,null,null,5,2,8,"05","02","08","05|02|08","Home Affairs","Citizen Affairs","Electoral Commission"]
[null,null,null,null,null,5,2,9,"05","02","09","05|02|09","Home Affairs","Citizen Affairs","Represented Political Parties’ Fund"]
[null,null,null,null,null,5,3,1,"05","03","01","05|03|01","Home Affairs","Immigration Affairs","Immigration Affairs Management"]
[null,null,null,null,null,5,3,2,"05","03","02","05|03|02","Home Affairs","Immigration Affairs","Admission Services"]
[null,null,null,null,null,5,3,3,"05","03","03","05|03|03","Home Affairs","Immigration Affairs","Immigration Services"]
[null,null,null,null,null,5,3,4,"05","03","04","05|03|04","Home Affairs","Immigration Affairs","Asylum Seekers"]
[null,null,null,null,null,6,1,1,"06","01","01","06|01|01","International Relations and Cooperation","Administration","Ministry"]
[null,null,null,null,null,6,1,2,"06","01","02","06|01|02","International Relations and Cooperation","Administration","Departmental Management"]
[null,null,null,null,null,6,1,3,"06","01","03","06|01|03","International Relations and Cooperation","Administration","Audit Services"]
[null,null,null,null,null,6,1,4,"06","01","04","06|01|04","International Relations and Cooperation","Administration","Financial Management"]
[null,null,null,null,null,6,1,5,"06","01","05","06|01|05","International Relations and Cooperation","Administration","Corporate Services"]
[null,null,null,null,null,6,1,6,"06","01","06","06|01|06","International Relations and Cooperation","Administration","Diplomatic Training, Research and Development"]
[null,null,null,null,null,6,1,7,"06","01","07","06|01|07","International Relations and Cooperation","Administration","Foreign Fixed Assets Management"]
[null,null,null,null,null,6,1,8,"06","01","08","06|01|08","International Relations and Cooperation","Administration","Office Accommodation"]
[null,null,null,null,null,6,2,1,"06","02","01","06|02|01","International Relations and Cooperation","International Relations","Africa"]
[null,null,null,null,null,6,2,2,"06","02","02","06|02|02","International Relations and Cooperation","International Relations","Asia and Middle East"]
[null,null,null,null,null,6,2,3,"06","02","03","06|02|03","International Relations and Cooperation","International Relations","Americas and Caribbean"]
[null,null,null,null,null,6,2,4,"06","02","04","06|02|04","International Relations and Cooperation","International Relations","Europe"]
[null,null,null,null,null,6,3,1,"06","03","01","06|03|01","International Relations and Cooperation","International Cooperation","Global System of Governance"]
[null,null,null,null,null,6,3,2,"06","03","02","06|03|02","International Relations and Cooperation","International Cooperation","Continental Cooperation"]
[null,null,null,null,null,6,3,3,"06","03","03","06|03|03","International Relations and Cooperation","International Cooperation","South-South Cooperation"]
[null,null,null,null,null,6,3,4,"06","03","04","06|03|04","International Relations and Cooperation","International Cooperation","North-South Dialogue"]
[null,null,null,null,null,6,4,1,"06","04","01","06|04|01","International Relations and Cooperation","Public Diplomacy and Protocol Services","Public Diplomacy"]
[null,null,null,null,null,6,4,2,"06","04","02","06|04|02","International Relations and Cooperation","Public Diplomacy and Protocol Services","Protocol Services"]
[null,null,null,null,null,6,5,1,"06","05","01","06|05|01","International Relations and Cooperation","International Transfers","Departmental Agencies"]
[null,null,null,null,null,6,5,1,"06","05","01","06|05|01","International Relations and Cooperation","International Transfers","Departmental agencies"]
[null,null,null,null,null,6,5,2,"06","05","02","06|05|02","International Relations and Cooperation","International Transfers","Membership contribution"]
[null,null,null,null,null,7,1,1,"07","01","01","07|01|01","National School of Government","Administration","Management"]
[null,null,null,null,null,7,1,2,"07","01","02","07|01|02","National School of Government","Administration","Corporate Services"]
[null,null,null,null,null,7,1,3,"07","01","03","07|01|03","National School of Government","Administration","Property Management"]
[null,null,null,null,null,7,2,1,"07","02","01","07|02|01","National School of Government","Public Sector Organisational and Staff Development","National School of Government Training Trading Account"]
[null,null,null,null,null,8,1,1,"08","01","01","08|01|01","National Treasury","Administration","Ministry"]
[null,null,null,null,null,8,1,2,"08","01","02","08|01|02","National Treasury","Administration","Departmental Management"]
[null,null,null,null,null,8,1,3,"08","01","03","08|01|03","National Treasury","Administration","Corporate Services"]
[null,null,null,null,null,8,1,4,"08","01","04","08|01|04","National Treasury","Administration","Enterprise-Wide Risk Management"]
[null,null,null,null,null,8,1,5,"08","01","05","08|01|05","National Treasury","Administration","Financial Administration"]
[null,null,null,null,null,8,1,6,"08","01","06","08|01|06","National Treasury","Administration","Legal Services"]
[null,null,null,null,null,8,1,7,"08","01","07","08|01|07","National Treasury","Administration","Internal Audit"]
[null,null,null,null,null,8,1,8,"08","01","08","08|01|08","National Treasury","Administration","Communications"]
[null,null,null,null,null,8,1,9,"08","01","09","08|01|09","National Treasury","Administration","Office Accommodation"]
[null,null,null,null,null,8,2,1,"08","02","01","08|02|01","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Programme Management for Economic Policy, Tax, Financial Regulation and Research"]
[null,null,null,null,null,8,2,2,"08","02","02","08|02|02","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Research"]
[null,null,null,null,null,8,2,3,"08","02","03","08|02|03","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Financial Sector Policy"]
[null,null,null,null,null,8,2,4,"08","02","04","08|02|04","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Tax Policy"]
[null,null,null,null,null,8,2,5,"08","02","05","08|02|05","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Economic Policy"]
[null,null,null,null,null,8,2,6,"08","02","06","08|02|06","National Treasury","Economic Policy, Tax, Financial Regulation and Research","Cooperative Banks Development Agency"]
[null,null,null,null,null,8,3,1,"08","03","01","08|03|01","National Treasury","Public Finance and Budget Management","Programme Management for Public Finance and Budget Management"]
[null,null,null,null,null,8,3,2,"08","03","02","08|03|02","National Treasury","Public Finance and Budget Management","Public Finance"]
[null,null,null,null,null,8,3,3,"08","03","03","08|03|03","National Treasury","Public Finance and Budget Management","Budget Office and Coordination"]
[null,null,null,null,null,8,3,4,"08","03","04","08|03|04","National Treasury","Public Finance and Budget Management","Intergovernmental Relations"]
[null,null,null,null,null,8,3,5,"08","03","05","08|03|05","National Treasury","Public Finance and Budget Management","Financial and Fiscal Commission"]
[null,null,null,null,null,8,3,6,"08","03","06","08|03|06","National Treasury","Public Finance and Budget Management","Facilitation of Conditional Grants"]
[null,null,null,null,null,8,3,7,"08","03","07","08|03|07","National Treasury","Public Finance and Budget Management","Catalytic Infrastructure and Development Support Programme "]
[null,null,null,null,null,8,3,8,"08","03","08","08|03|08","National Treasury","Public Finance and Budget Management","Government Technical Advisory Centre"]
[null,null,null,null,null,8,4,1,"08","04","01","08|04|01","National Treasury","Asset and Liability Management","Programme Management for Asset and Liability Management"]
[null,null,null,null,null,8,4,2,"08","04","02","08|04|02","National Treasury","Asset and Liability Management","State - Owned Entity Financial Management and Governance"]
[null,null,null,null,null,8,4,3,"08","04","03","08|04|03","National Treasury","Asset and Liability Management","Government Debt Management"]
[null,null,null,null,null,8,4,4,"08","04","04","08|04|04","National Treasury","Asset and Liability Management","Financial Operations"]
[null,null,null,null,null,8,4,5,"08","04","05","08|04|05","National Treasury","Asset and Liability Management","Strategy and Risk Management"]
[null,null,null,null,null,8,5,1,"08","05","01","08|05|01","National Treasury","Financial Accounting and Supply Chain Management Systems","Programme Management for Financial Accounting and Supply Chain Management Systems"]
[null,null,null,null,null,8,5,2,"08","05","02","08|05|02","National Treasury","Financial Accounting and Supply Chain Management Systems","Office of the Chief Procurement Officer"]
[null,null,null,null,null,8,5,3,"08","05","03","08|05|03","National Treasury","Financial Accounting and Supply Chain Management Systems","Financial Systems"]
[null,null,null,null,null,8,5,4,"08","05","04","08|05|04","National Treasury","Financial Accounting and Supply Chain Management Systems","Financial Reporting for National Accounts"]
[null,null,null,null,null,8,5,5,"08","05","05","08|05|05","National Treasury","Financial Accounting and Supply Chain Management Systems","Financial Management Policy and Compliance Improvement"]
[null,null,null,null,null,8,5,7,"08","05","07","08|05|07","National Treasury","Financial Accounting and Supply Chain Management Systems","Service Charges: Commercial Banks"]
[null,null,null,null,null,8,6,1,"08","06","01","08|06|01","National Treasury","International Financial Relations","Programme Management for International Financial Relations"]
[null,null,null,null,null,8,6,2,"08","06","02","08|06|02","National Treasury","International Financial Relations","International Economic Cooperation"]
[null,null,null,null,null,8,6,3,"08","06","03","08|06|03","National Treasury","International Financial Relations","African Integration and Support"]
[null,null,null,null,null,8,6,4,"08","06","04","08|06|04","National Treasury","International Financial Relations","International Development Funding Institutions"]
[null,null,null,null,null,8,6,5,"08","06","05","08|06|05","National Treasury","International Financial Relations","International Projects"]
[null,null,null,null,null,8,7,1,"08","07","01","08|07|01","National Treasury","Civil and Military Pensions, Contributions to Funds and Other Benefits","Government Pensions Administration Agency"]
[null,null,null,null,null,8,7,2,"08","07","02","08|07|02","National Treasury","Civil and Military Pensions, Contributions to Funds and Other Benefits","Civil Pensions and Contributions to Funds"]
[null,null,null,null,null,8,7,3,"08","07","03","08|07|03","National Treasury","Civil and Military Pensions, Contributions to Funds and Other Benefits","Military Pensions and Other Benefits"]
[null,null,null,null,null,8,8,1,"08","08","01","08|08|01","National Treasury","Revenue Administration","South African Revenue Service"]
[null,null,null,null,null,8,9,1,"08","09","01","08|09|01","National Treasury","Financial Intelligence and State Security","Financial Intelligence Centre"]
[null,null,null,null,null,8,9,2,"08","09","02","08|09|02","National Treasury","Financial Intelligence and State Security","Secret Services"]
[null,null,null,null,null,8,16,1,"08","16","01","08|16|01","National Treasury","Direct charge against the National Revenue Fund","Provincial Equitable Share"]
[null,null,null,null,null,8,16,2,"08","16","02","08|16|02","National Treasury","Direct charge against the National Revenue Fund","Debt-service costs"]
[null,null,null,null,null,8,16,3,"08","16","03","08|16|03","National Treasury","Direct charge against the National Revenue Fund","General Fuel Levy Sharing with Metropolitan Municipalities"]
[null,null,null,null,null,8,16,4,"08","16","04","08|16|04","National Treasury","Direct charge against the National Revenue Fund","National Revenue Fund payments"]
[null,null,null,null,null,8,16,5,"08","16","05","08|16|05","National Treasury","Direct charge against the National Revenue Fund","Auditor-General of South Africa: Creation of direct charge"]
[null,null,null,null,null,9,1,1,"09","01","01","09|01|01","Planning, Monitoring and Evaluation","Administration","Ministerial Support"]
[null,null,null,null,null,9,1,2,"09","01","02","09|01|02","Planning, Monitoring and Evaluation","Administration","Departmental Management"]
[null,null,null,null,null,9,1,3,"09","01","03","09|01|03","Planning, Monitoring and Evaluation","Administration","Corporate and Financial Services"]
[null,null,null,null,null,9,2,1,"09","02","01","09|02|01","Planning, Monitoring and Evaluation","National Planning Coordination","Management:National Planning Coordination"]
[null,null,null,null,null,9,2,2,"09","02","02","09|02|02","Planning, Monitoring and Evaluation","National Planning Coordination","Planning Coordination"]
[null,null,null,null,null,9,3,1,"09","03","01","09|03|01","Planning, Monitoring and Evaluation","Sector Monitoring Services","Management: Sector Monitoring Services"]
[null,null,null,null,null,9,3,2,"09","03","02","09|03|02","Planning, Monitoring and Evaluation","Sector Monitoring Services","Outcomes Monitoring and Support"]
[null,null,null,null,null,9,3,3,"09","03","03","09|03|03","Planning, Monitoring and Evaluation","Sector Monitoring Services","Intervention Support"]
[null,null,null,null,null,9,4,1,"09","04","01","09|04|01","Planning, Monitoring and Evaluation","Public Sector Monitoring and Capacity Development","Management: Public Sector Monitoring and Capacity Development"]
[null,null,null,null,null,9,4,2,"09","04","02","09|04|02","Planning, Monitoring and Evaluation","Public Sector Monitoring and Capacity Development","Public Service Monitoring and Capacity Development"]
[null,null,null,null,null,9,5,1,"09","05","01","09|05|01","Planning, Monitoring and Evaluation","Evidence and Knowledge Systems","Management: Evidence and Knowledge Systems"]
[null,null,null,null,null,9,5,2,"09","05","02","09|05|02","Planning, Monitoring and Evaluation","Evidence and Knowledge Systems","Evaluation, Research, Knowledge and Data Systems"]
[null,null,null,null,null,10,1,1,"10","01","01","10|01|01","Public Enterprises","Administration","Ministry"]
[null,null,null,null,null,10,1,2,"10","01","02","10|01|02","Public Enterprises","Administration","Management"]
[null,null,null,null,null,10,1,3,"10","01","03","10|01|03","Public Enterprises","Administration","Communications"]
[null,null,null,null,null,10,1,4,"10","01","04","10|01|04","Public Enterprises","Administration","Chief Financial Officer"]
[null,null,null,null,null,10,1,5,"10","01","05","10|01|05","Public Enterprises","Administration","Human Resources "]
[null,null,null,null,null,10,1,6,"10","01","06","10|01|06","Public Enterprises","Administration","Internal Audit"]
[null,null,null,null,null,10,1,7,"10","01","07","10|01|07","Public Enterprises","Administration","Corporate Services"]
[null,null,null,null,null,10,1,8,"10","01","08","10|01|08","Public Enterprises","Administration","Office Accommodation"]
[null,null,null,null,null,10,2,1,"10","02","01","10|02|01","Public Enterprises","State-owned Companies Governance Assurance and Performance","Management"]
[null,null,null,null,null,10,2,2,"10","02","02","10|02|02","Public Enterprises","State-owned Companies Governance Assurance and Performance","Legal"]
[null,null,null,null,null,10,2,3,"10","02","03","10|02|03","Public Enterprises","State-owned Companies Governance Assurance and Performance","Governance"]
[null,null,null,null,null,10,2,4,"10","02","04","10|02|04","Public Enterprises","State-owned Companies Governance Assurance and Performance","Financial Assessment and Investment support"]
[null,null,null,null,null,10,2,4,"10","02","04","10|02|04","Public Enterprises","State-owned Companies Governance Assurance and Performance","Financial Assessment and Investment Support"]
[null,null,null,null,null,10,3,1,"10","03","01","10|03|01","Public Enterprises","Business Enhancement, Transformation and Industrialisation","Energy Resources"]
[null,null,null,null,null,10,3,2,"10","03","02","10|03|02","Public Enterprises","Business Enhancement, Transformation and Industrialisation","Research and Economic Modelling"]
[null,null,null,null,null,10,3,3,"10","03","03","10|03|03","Public Enterprises","Business Enhancement, Transformation and Industrialisation","Transport and Defence"]
[null,null,null,null,null,10,3,4,"10","03","04","10|03|04","Public Enterprises","Business Enhancement, Transformation and Industrialisation","Business Enhancement Services"]
[null,null,null,null,null,11,1,1,"11","01","01","11|01|01","Public Service and Administration","Administration","Ministry"]
[null,null,null,null,null,11,1,2,"11","01","02","11|01|02","Public Service and Administration","Administration","Departmental Management"]
[null,null,null,null,null,11,1,3,"11","01","03","11|01|03","Public Service and Administration","Administration","Corporate services"]
[null,null,null,null,null,11,1,3,"11","01","03","11|01|03","Public Service and Administration","Administration","Corporate Services"]
[null,null,null,null,null,11,1,4,"11","01","04","11|01|04","Public Service and Administration","Administration","Finance Administration"]
[null,null,null,null,null,11,1,5,"11","01","05","11|01|05","Public Service and Administration","Administration","Internal Audit"]
[null,null,null,null,null,11,1,6,"11","01","06","11|01|06","Public Service and Administration","Administration","Legal Services"]
[null,null,null,null,null,11,1,7,"11","01","07","11|01|07","Public Service and Administration","Administration","International Relations"]
[null,null,null,null,null,11,1,8,"11","01","08","11|01|08","Public Service and Administration","Administration","Office Accommodation"]
[null,null,null,null,null,11,2,1,"11","02","01","11|02|01","Public Service and Administration","Policy Development, Research and Analysis","Management: Policy Development, Research and Analysis"]
[null,null,null,null,null,11,2,2,"11","02","02","11|02|02","Public Service and Administration","Policy Development, Research and Analysis","Policy Oversight, Development and Knowledge Management"]
[null,null,null,null,null,11,2,3,"11","02","03","11|02|03","Public Service and Administration","Policy Development, Research and Analysis","Public Administration Policy Analysis"]
[null,null,null,null,null,11,2,4,"11","02","04","11|02|04","Public Service and Administration","Policy Development, Research and Analysis","Integrated Public Sector Reform"]
[null,null,null,null,null,11,2,5,"11","02","05","11|02|05","Public Service and Administration","Policy Development, Research and Analysis","Public Service Performance, Monitoring and Evaluation"]
[null,null,null,null,null,11,2,6,"11","02","06","11|02|06","Public Service and Administration","Policy Development, Research and Analysis","Research and Analysis"]
[null,null,null,null,null,11,2,8,"11","02","08","11|02|08","Public Service and Administration","Policy Development, Research and Analysis","Public Service Access Norms and Mechanisms"]
[null,null,null,null,null,11,3,1,"11","03","01","11|03|01","Public Service and Administration","Public Service Employment and Conditions of Service","Management: Public Service Employment and Conditions of Service"]
[null,null,null,null,null,11,3,2,"11","03","02","11|03|02","Public Service and Administration","Public Service Employment and Conditions of Service","Labour Relations, Negotiations and Discipline Management"]
[null,null,null,null,null,11,3,3,"11","03","03","11|03|03","Public Service and Administration","Public Service Employment and Conditions of Service","Workplace Environment Management"]
[null,null,null,null,null,11,3,4,"11","03","04","11|03|04","Public Service and Administration","Public Service Employment and Conditions of Service","Human Resource Development"]
[null,null,null,null,null,11,3,5,"11","03","05","11|03|05","Public Service and Administration","Public Service Employment and Conditions of Service","Remuneration and Job Grading"]
[null,null,null,null,null,11,3,6,"11","03","06","11|03|06","Public Service and Administration","Public Service Employment and Conditions of Service","Employee Benefits"]
[null,null,null,null,null,11,3,7,"11","03","07","11|03|07","Public Service and Administration","Public Service Employment and Conditions of Service","Human Resource Planning, Employment Practices and Performance Management"]
[null,null,null,null,null,11,4,1,"11","04","01","11|04|01","Public Service and Administration","Government Chief Information Officer","Management: Government Chief Information Officer"]
[null,null,null,null,null,11,4,2,"11","04","02","11|04|02","Public Service and Administration","Government Chief Information Officer","Public Service ICT e-Enablement"]
[null,null,null,null,null,11,4,2,"11","04","02","11|04|02","Public Service and Administration","Government Chief Information Officer","Public Service ICT E-enablement"]
[null,null,null,null,null,11,4,3,"11","04","03","11|04|03","Public Service and Administration","Government Chief Information Officer","Public Service ICT Stakeholder Management"]
[null,null,null,null,null,11,4,4,"11","04","04","11|04|04","Public Service and Administration","Government Chief Information Officer","Public Service ICT Risk Management"]
[null,null,null,null,null,11,4,5,"11","04","05","11|04|05","Public Service and Administration","Government Chief Information Officer","Public Service ICT Service Management"]
[null,null,null,null,null,11,5,1,"11","05","01","11|05|01","Public Service and Administration","Service Delivery Support","Management: Service Delivery Support"]
[null,null,null,null,null,11,5,2,"11","05","02","11|05|02","Public Service and Administration","Service Delivery Support","Service Delivery Planning and Operations Management"]
[null,null,null,null,null,11,5,3,"11","05","03","11|05|03","Public Service and Administration","Service Delivery Support","Service Delivery Improvement Initiatives"]
[null,null,null,null,null,11,5,4,"11","05","04","11|05|04","Public Service and Administration","Service Delivery Support","Community Development and Citizen Relations"]
[null,null,null,null,null,11,5,5,"11","05","05","11|05|05","Public Service and Administration","Service Delivery Support","Public Participation and Social Dialogue"]
[null,null,null,null,null,11,5,6,"11","05","06","11|05|06","Public Service and Administration","Service Delivery Support","Batho Pele Support Initiatives"]
[null,null,null,null,null,11,5,7,"11","05","07","11|05|07","Public Service and Administration","Service Delivery Support","Centre for Public Service Innovation"]
[null,null,null,null,null,11,6,1,"11","06","01","11|06|01","Public Service and Administration","Governance of Public Administration","Management: Governance of Public Administration"]
[null,null,null,null,null,11,6,2,"11","06","02","11|06|02","Public Service and Administration","Governance of Public Administration","Ethics and Integrity Management"]
[null,null,null,null,null,11,6,3,"11","06","03","11|06|03","Public Service and Administration","Governance of Public Administration","Organisational Design and Macro Organisation of the Public Service"]
[null,null,null,null,null,11,6,4,"11","06","04","11|06|04","Public Service and Administration","Governance of Public Administration","Transformation Policies and Programmes"]
[null,null,null,null,null,11,6,5,"11","06","05","11|06|05","Public Service and Administration","Governance of Public Administration","Intergovernmental Relations and Government Interventions"]
[null,null,null,null,null,11,6,6,"11","06","06","11|06|06","Public Service and Administration","Governance of Public Administration","Leadership Management"]
[null,null,null,null,null,11,6,7,"11","06","07","11|06|07","Public Service and Administration","Governance of Public Administration","Human Resource Management Information Systems"]
[null,null,null,null,null,12,1,1,"12","01","01","12|01|01","Public Service Commission","Administration","Public Service Commission"]
[null,null,null,null,null,12,1,2,"12","01","02","12|01|02","Public Service Commission","Administration","Management"]
[null,null,null,null,null,12,1,3,"12","01","03","12|01|03","Public Service Commission","Administration","Corporate Services"]
[null,null,null,null,null,12,1,4,"12","01","04","12|01|04","Public Service Commission","Administration","Property Management"]
[null,null,null,null,null,12,1,5,"12","01","05","12|01|05","Public Service Commission","Administration","Chief financial officer"]
[null,null,null,null,null,12,2,1,"12","02","01","12|02|01","Public Service Commission","Leadership and Management Practices","Labour Relations Improvement"]
[null,null,null,null,null,12,2,2,"12","02","02","12|02|02","Public Service Commission","Leadership and Management Practices","Leadership and Human Resource Reviews"]
[null,null,null,null,null,12,2,3,"12","02","03","12|02|03","Public Service Commission","Leadership and Management Practices","Programme Management: Leadership and Management Practices"]
[null,null,null,null,null,12,3,1,"12","03","01","12|03|01","Public Service Commission","Monitoring and Evaluation","Governance Monitoring"]
[null,null,null,null,null,12,3,2,"12","03","02","12|03|02","Public Service Commission","Monitoring and Evaluation","Service Delivery and Compliance Evaluations"]
[null,null,null,null,null,12,3,3,"12","03","03","12|03|03","Public Service Commission","Monitoring and Evaluation","Programme Management: Monitoring and Evaluation"]
[null,null,null,null,null,12,4,1,"12","04","01","12|04|01","Public Service Commission","Integrity and Anti-Corruption","Public Administration Investigations"]
[null,null,null,null,null,12,4,2,"12","04","02","12|04|02","Public Service Commission","Integrity and Anti-Corruption","Professional Ethics"]
[null,null,null,null,null,12,4,3,"12","04","03","12|04|03","Public Service Commission","Integrity and Anti-Corruption","Programme Management: Integrity and Anti-Corruption"]
[null,null,null,null,null,13,1,1,"13","01","01","13|01|01","Public Works and Infrastructure","Administration","Ministry"]
[null,null,null,null,null,13,1,2,"13","01","02","13|01|02","Public Works and Infrastructure","Administration","Management"]
[null,null,null,null,null,13,1,3,"13","01","03","13|01|03","Public Works and Infrastructure","Administration","Corporate Services"]
[null,null,null,null,null,13,1,4,"13","01","04","13|01|04","Public Works and Infrastructure","Administration","Finance and Supply Chain Management"]
[null,null,null,null,null,13,1,5,"13","01","05","13|01|05","Public Works and Infrastructure","Administration","Office Accommodation"]
[null,null,null,null,null,13,2,1,"13","02","01","13|02|01","Public Works and Infrastructure","Intergovernmental Coordination","Monitoring, Evaluation and Reporting"]
[null,null,null,null,null,13,2,2,"13","02","02","13|02|02","Public Works and Infrastructure","Intergovernmental Coordination","Intergovernmental Relations and Coordination"]
[null,null,null,null,null,13,2,3,"13","02","03","13|02|03","Public Works and Infrastructure","Intergovernmental Coordination","Professional Services"]
[null,null,null,null,null,13,3,1,"13","03","01","13|03|01","Public Works and Infrastructure","Expanded Public Works Programme","Expanded Public Works Programme: Monitoring and Evaluation"]
[null,null,null,null,null,13,3,2,"13","03","02","13|03|02","Public Works and Infrastructure","Expanded Public Works Programme","Expanded Public Works Programme: Infrastructure"]
[null,null,null,null,null,13,3,3,"13","03","03","13|03|03","Public Works and Infrastructure","Expanded Public Works Programme","Expanded Public Works Programme: Operations"]
[null,null,null,null,null,13,3,4,"13","03","04","13|03|04","Public Works and Infrastructure","Expanded Public Works Programme","Expanded Public Works Programme: Partnership Support"]
[null,null,null,null,null,13,3,5,"13","03","05","13|03|05","Public Works and Infrastructure","Expanded Public Works Programme","Expanded Public Works Programme: Public Employment Coordinating Commission"]
[null,null,null,null,null,13,4,1,"13","04","01","13|04|01","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Construction Policy Development Programme"]
[null,null,null,null,null,13,4,2,"13","04","02","13|04|02","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Property Policy Development Programme"]
[null,null,null,null,null,13,4,4,"13","04","04","13|04|04","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Construction Industry Development Board"]
[null,null,null,null,null,13,4,5,"13","04","05","13|04|05","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Council for the Built Environment"]
[null,null,null,null,null,13,4,6,"13","04","06","13|04|06","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Independent Development Trust"]
[null,null,null,null,null,13,4,7,"13","04","07","13|04|07","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Construction Education and Training Authority"]
[null,null,null,null,null,13,4,8,"13","04","08","13|04|08","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Property Management Trading Entity"]
[null,null,null,null,null,13,4,9,"13","04","09","13|04|09","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Assistance to Organisations for the Preservation of National Memorials"]
[null,null,null,null,null,13,4,10,"13","04","10","13|04|10","Public Works and Infrastructure","Property and Construction Industry Policy and Research","Infrastructure Development Coordination"]
[null,null,null,null,null,13,5,1,"13","05","01","13|05|01","Public Works and Infrastructure","Prestige Policy","Prestige Accommodation and State Functions"]
[null,null,null,null,null,13,5,2,"13","05","02","13|05|02","Public Works and Infrastructure","Prestige Policy","Parliamentary Villages Management Board"]
[null,null,null,null,null,14,1,1,"14","01","01","14|01|01","Statistics South Africa","Administration","Departmental Management"]
[null,null,null,null,null,14,1,2,"14","01","02","14|01|02","Statistics South Africa","Administration","Corporate Services"]
[null,null,null,null,null,14,1,3,"14","01","03","14|01|03","Statistics South Africa","Administration","Financial Administration"]
[null,null,null,null,null,14,1,4,"14","01","04","14|01|04","Statistics South Africa","Administration","Internal Audit"]
[null,null,null,null,null,14,1,5,"14","01","05","14|01|05","Statistics South Africa","Administration","Office Accommodation"]
[null,null,null,null,null,14,2,1,"14","02","01","14|02|01","Statistics South Africa","Economic Statistics","Programme Management for Economic Statistics"]
[null,null,null,null,null,14,2,2,"14","02","02","14|02|02","Statistics South Africa","Economic Statistics","Business Cycle Indicators"]
[null,null,null,null,null,14,2,3,"14","02","03","14|02|03","Statistics South Africa","Economic Statistics","Structural Industry Statistics"]
[null,null,null,null,null,14,2,4,"14","02","04","14|02|04","Statistics South Africa","Economic Statistics","Price Statistics"]
[null,null,null,null,null,14,2,5,"14","02","05","14|02|05","Statistics South Africa","Economic Statistics","Private Sector Finance Statistics"]
[null,null,null,null,null,14,2,6,"14","02","06","14|02|06","Statistics South Africa","Economic Statistics","Government Finance Statistics"]
[null,null,null,null,null,14,2,7,"14","02","07","14|02|07","Statistics South Africa","Economic Statistics","National Accounts"]
[null,null,null,null,null,14,3,1,"14","03","01","14|03|01","Statistics South Africa","Population and Social Statistics","Programme Management for Population and Social Statistics"]
[null,null,null,null,null,14,3,2,"14","03","02","14|03|02","Statistics South Africa","Population and Social Statistics","Demographic and Population Statistics"]
[null,null,null,null,null,14,3,3,"14","03","03","14|03|03","Statistics South Africa","Population and Social Statistics","Health and Vital Statistics"]
[null,null,null,null,null,14,3,4,"14","03","04","14|03|04","Statistics South Africa","Population and Social Statistics","Social Statistics"]
[null,null,null,null,null,14,3,5,"14","03","05","14|03|05","Statistics South Africa","Population and Social Statistics","Labour Statistics"]
[null,null,null,null,null,14,3,6,"14","03","06","14|03|06","Statistics South Africa","Population and Social Statistics","Poverty and Inequality statistics"]
[null,null,null,null,null,14,3,6,"14","03","06","14|03|06","Statistics South Africa","Population and Social Statistics","Poverty and Inequality Statistics"]
[null,null,null,null,null,14,4,1,"14","04","01","14|04|01","Statistics South Africa","Methodology and Statistical Infrastructure","Programme Management for Methodology and Statistical Infrastructure"]
[null,null,null,null,null,14,4,2,"14","04","02","14|04|02","Statistics South Africa","Methodology and Statistical Infrastructure","Statistical Methods"]
[null,null,null,null,null,14,4,3,"14","04","03","14|04|03","Statistics South Africa","Methodology and Statistical Infrastructure","Statistical Standards"]
[null,null,null,null,null,14,4,4,"14","04","04","14|04|04","Statistics South Africa","Methodology and Statistical Infrastructure","Business Register"]
[null,null,null,null,null,14,4,5,"14","04","05","14|04|05","Statistics South Africa","Methodology and Statistical Infrastructure","Geography Frames and Services"]
[null,null,null,null,null,14,4,6,"14","04","06","14|04|06","Statistics South Africa","Methodology and Statistical Infrastructure","Survey Monitoring and Evaluation"]
[null,null,null,null,null,14,4,7,"14","04","07","14|04|07","Statistics South Africa","Methodology and Statistical Infrastructure","Innovation and Research"]
[null,null,null,null,null,14,5,1,"14","05","01","14|05|01","Statistics South Africa","Statistical Support and Informatics","Programme Management for Statistical Support and Informatics"]
[null,null,null,null,null,14,5,2,"14","05","02","14|05|02","Statistics South Africa","Statistical Support and Informatics","Communication and Marketing"]
[null,null,null,null,null,14,5,3,"14","05","03","14|05|03","Statistics South Africa","Statistical Support and Informatics","Business Modernisation"]
[null,null,null,null,null,14,5,4,"14","05","04","14|05|04","Statistics South Africa","Statistical Support and Informatics","Publication Services"]
[null,null,null,null,null,14,5,5,"14","05","05","14|05|05","Statistics South Africa","Statistical Support and Informatics","Information, Communication and Technology"]
[null,null,null,null,null,14,6,1,"14","06","01","14|06|01","Statistics South Africa","Statistical Operations and Provincial Coordination","Programme Management for Statistical Operations and Provincial Coordination"]
[null,null,null,null,null,14,6,2,"14","06","02","14|06|02","Statistics South Africa","Statistical Operations and Provincial Coordination","Provincial and District Offices"]
[null,null,null,null,null,14,6,3,"14","06","03","14|06|03","Statistics South Africa","Statistical Operations and Provincial Coordination","Data Operations"]
[null,null,null,null,null,14,6,4,"14","06","04","14|06|04","Statistics South Africa","Statistical Operations and Provincial Coordination","Household Survey and Censuses"]
[null,null,null,null,null,14,7,1,"14","07","01","14|07|01","Statistics South Africa","South African National Statistics System","Programme Management for South African National Statistics System"]
[null,null,null,null,null,14,7,2,"14","07","02","14|07|02","Statistics South Africa","South African National Statistics System","Economic Subsystem"]
[null,null,null,null,null,14,7,3,"14","07","03","14|07|03","Statistics South Africa","South African National Statistics System","Social Subsystem"]
[null,null,null,null,null,14,7,4,"14","07","04","14|07|04","Statistics South Africa","South African National Statistics System","Independent Quality Assessment"]
[null,null,null,null,null,14,7,5,"14","07","05","14|07|05","Statistics South Africa","South African National Statistics System","Statistical Reporting"]
[null,null,null,null,null,14,7,6,"14","07","06","14|07|06","Statistics South Africa","South African National Statistics System","Data and Information Management"]
[null,null,null,null,null,15,1,1,"15","01","01","15|01|01","Traditional Affairs","Administration","Ministry"]
[null,null,null,null,null,15,1,2,"15","01","02","15|01|02","Traditional Affairs","Administration","Management of Traditional Affairs"]
[null,null,null,null,null,15,1,3,"15","01","03","15|01|03","Traditional Affairs","Administration","Corporate Services"]
[null,null,null,null,null,15,1,4,"15","01","04","15|01|04","Traditional Affairs","Administration","Internal Audit"]
[null,null,null,null,null,15,2,1,"15","02","01","15|02|01","Traditional Affairs","Research, Policy and Legislation   ","Management"]
[null,null,null,null,null,15,2,2,"15","02","02","15|02|02","Traditional Affairs","Research, Policy and Legislation   ","Policy and Legislation"]
[null,null,null,null,null,15,2,3,"15","02","03","15|02|03","Traditional Affairs","Research, Policy and Legislation   ","Research and Information Management"]
[null,null,null,null,null,15,3,1,"15","03","01","15|03|01","Traditional Affairs","Institutional Support and Coordination","Management"]
[null,null,null,null,null,15,3,2,"15","03","02","15|03|02","Traditional Affairs","Institutional Support and Coordination","Institutional Development and Capacity Building"]
[null,null,null,null,null,15,3,3,"15","03","03","15|03|03","Traditional Affairs","Institutional Support and Coordination","Intergovernmental Relations and Partnerships"]
[null,null,null,null,null,15,3,4,"15","03","04","15|03|04","Traditional Affairs","Institutional Support and Coordination","National House of Traditional Leaders"]
[null,null,null,null,null,15,3,5,"15","03","05","15|03|05","Traditional Affairs","Institutional Support and Coordination","Commission for the Promotion and Protection of the Rights of Cultural, Religious and Linguistic Communities"]
[null,null,null,null,null,15,3,6,"15","03","06","15|03|06","Traditional Affairs","Institutional Support and Coordination","Disputes and Claims Resolution"]
[null,null,null,null,null,16,1,1,"16","01","01","16|01|01","Basic Education","Administration","Ministry"]
[null,null,null,null,null,16,1,2,"16","01","02","16|01|02","Basic Education","Administration","Department Management"]
[null,null,null,null,null,16,1,3,"16","01","03","16|01|03","Basic Education","Administration","Corporate Services"]
[null,null,null,null,null,16,1,4,"16","01","04","16|01|04","Basic Education","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,16,1,5,"16","01","05","16|01|05","Basic Education","Administration","Internal Audit"]
[null,null,null,null,null,16,1,6,"16","01","06","16|01|06","Basic Education","Administration","Office Accommodation"]
[null,null,null,null,null,16,2,1,"16","02","01","16|02|01","Basic Education","Curriculum Policy, Support and Monitoring","Programme Management: Curriculum Policy, Support and Monitoring"]
[null,null,null,null,null,16,2,2,"16","02","02","16|02|02","Basic Education","Curriculum Policy, Support and Monitoring","Curriculum Implementation and Monitoring"]
[null,null,null,null,null,16,2,4,"16","02","04","16|02|04","Basic Education","Curriculum Policy, Support and Monitoring","Curriculum and Quality Enhancement Programmes"]
[null,null,null,null,null,16,3,1,"16","03","01","16|03|01","Basic Education","Teachers, Education Human Resources and Institutional Development","Programme Management: Teachers, Education Human Resources and Institutional Development"]
[null,null,null,null,null,16,3,2,"16","03","02","16|03|02","Basic Education","Teachers, Education Human Resources and Institutional Development","Education Human Resources Management"]
[null,null,null,null,null,16,3,3,"16","03","03","16|03|03","Basic Education","Teachers, Education Human Resources and Institutional Development","Education Human Resources Development"]
[null,null,null,null,null,16,3,4,"16","03","04","16|03|04","Basic Education","Teachers, Education Human Resources and Institutional Development","Curriculum and Professional Development Unit"]
[null,null,null,null,null,16,4,1,"16","04","01","16|04|01","Basic Education","Planning, Information and Assessment","Programme Management: Planning, Information and Assessment"]
[null,null,null,null,null,16,4,2,"16","04","02","16|04|02","Basic Education","Planning, Information and Assessment","Financial Planning, Information and Management Systems"]
[null,null,null,null,null,16,4,3,"16","04","03","16|04|03","Basic Education","Planning, Information and Assessment","School Infrastructure"]
[null,null,null,null,null,16,4,4,"16","04","04","16|04|04","Basic Education","Planning, Information and Assessment","National Assessments and Public Examinations"]
[null,null,null,null,null,16,4,5,"16","04","05","16|04|05","Basic Education","Planning, Information and Assessment","National Education Evaluation and Development Unit"]
[null,null,null,null,null,16,4,6,"16","04","06","16|04|06","Basic Education","Planning, Information and Assessment","Planning and Delivery Oversight Unit"]
[null,null,null,null,null,16,5,1,"16","05","01","16|05|01","Basic Education","Educational Enrichment Services","Programme Management: Educational Enrichment Services"]
[null,null,null,null,null,16,5,2,"16","05","02","16|05|02","Basic Education","Educational Enrichment Services","Partnerships in Education"]
[null,null,null,null,null,16,5,3,"16","05","03","16|05|03","Basic Education","Educational Enrichment Services","Care and Support in Schools"]
[null,null,null,null,null,17,1,1,"17","01","01","17|01|01","Higher Education and Training","Administration","Department Management"]
[null,null,null,null,null,17,1,2,"17","01","02","17|01|02","Higher Education and Training","Administration","Corporate Management Services"]
[null,null,null,null,null,17,1,3,"17","01","03","17|01|03","Higher Education and Training","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,17,1,4,"17","01","04","17|01|04","Higher Education and Training","Administration","Internal Audit"]
[null,null,null,null,null,17,1,5,"17","01","05","17|01|05","Higher Education and Training","Administration","Office Accommodation"]
[null,null,null,null,null,17,2,1,"17","02","01","17|02|01","Higher Education and Training","Planning, Policy and Strategy","Programme Management: Planning, Policy and Strategy"]
[null,null,null,null,null,17,2,2,"17","02","02","17|02|02","Higher Education and Training","Planning, Policy and Strategy","Human Resource Development Council of South Africa "]
[null,null,null,null,null,17,2,3,"17","02","03","17|02|03","Higher Education and Training","Planning, Policy and Strategy","Policy, Planning, Monitoring and Evaluation"]
[null,null,null,null,null,17,2,4,"17","02","04","17|02|04","Higher Education and Training","Planning, Policy and Strategy","International Relations"]
[null,null,null,null,null,17,2,5,"17","02","05","17|02|05","Higher Education and Training","Planning, Policy and Strategy","Legal and Legislative Services"]
[null,null,null,null,null,17,2,6,"17","02","06","17|02|06","Higher Education and Training","Planning, Policy and Strategy","Social Inclusion and Quality"]
[null,null,null,null,null,17,3,1,"17","03","01","17|03|01","Higher Education and Training","University Education","Programme Management: University Education"]
[null,null,null,null,null,17,3,2,"17","03","02","17|03|02","Higher Education and Training","University Education","University Planning and Institutional Funding"]
[null,null,null,null,null,17,3,3,"17","03","03","17|03|03","Higher Education and Training","University Education","Institutional Governance and Management Support"]
[null,null,null,null,null,17,3,4,"17","03","04","17|03|04","Higher Education and Training","University Education","Higher Education Policy Development and Research"]
[null,null,null,null,null,17,3,5,"17","03","05","17|03|05","Higher Education and Training","University Education","Teaching, Learning and Research Development"]
[null,null,null,null,null,17,3,6,"17","03","06","17|03|06","Higher Education and Training","University Education","University Subsidies"]
[null,null,null,null,null,17,4,1,"17","04","01","17|04|01","Higher Education and Training","Technical and Vocational Education and Training","Programme Management: Technical and Vocational Education and Training"]
[null,null,null,null,null,17,4,2,"17","04","02","17|04|02","Higher Education and Training","Technical and Vocational Education and Training","Technical and Vocational Education and Training System Planning and Institutional Support"]
[null,null,null,null,null,17,4,3,"17","04","03","17|04|03","Higher Education and Training","Technical and Vocational Education and Training","Programmes and Qualifications"]
[null,null,null,null,null,17,4,4,"17","04","04","17|04|04","Higher Education and Training","Technical and Vocational Education and Training","National Examinations and Assessment"]
[null,null,null,null,null,17,4,5,"17","04","05","17|04|05","Higher Education and Training","Technical and Vocational Education and Training","Technical and Vocational Education and Training Financial Planning"]
[null,null,null,null,null,17,4,6,"17","04","06","17|04|06","Higher Education and Training","Technical and Vocational Education and Training","Regional Offices"]
[null,null,null,null,null,17,5,1,"17","05","01","17|05|01","Higher Education and Training","Skills Development","Programme Management: Skills Development"]
[null,null,null,null,null,17,5,2,"17","05","02","17|05|02","Higher Education and Training","Skills Development","Sector Education and Training Authority Coordination"]
[null,null,null,null,null,17,5,3,"17","05","03","17|05|03","Higher Education and Training","Skills Development","National Skills Authority Secretariat"]
[null,null,null,null,null,17,5,4,"17","05","04","17|05|04","Higher Education and Training","Skills Development","Quality Development and Promotion"]
[null,null,null,null,null,17,5,5,"17","05","05","17|05|05","Higher Education and Training","Skills Development","National Artisan Development"]
[null,null,null,null,null,17,6,1,"17","06","01","17|06|01","Higher Education and Training","Community Education and Training","Programme Management: Community Education and Training "]
[null,null,null,null,null,17,6,2,"17","06","02","17|06|02","Higher Education and Training","Community Education and Training","Community Education and Training System Planning, Institutional Development and Support"]
[null,null,null,null,null,17,6,3,"17","06","03","17|06|03","Higher Education and Training","Community Education and Training","Community Education and Training Colleges Financial Planning and Management"]
[null,null,null,null,null,17,6,4,"17","06","04","17|06|04","Higher Education and Training","Community Education and Training","Education, Training and Development Assessment"]
[null,null,null,null,null,17,16,1,"17","16","01","17|16|01","Higher Education and Training","Direct charge against the National Revenue Fund","Sector education and training authorities"]
[null,null,null,null,null,17,16,2,"17","16","02","17|16|02","Higher Education and Training","Direct charge against the National Revenue Fund","National Skills Fund"]
[null,null,null,null,null,18,1,1,"18","01","01","18|01|01","Health","Administration","Ministry"]
[null,null,null,null,null,18,1,2,"18","01","02","18|01|02","Health","Administration","Management"]
[null,null,null,null,null,18,1,3,"18","01","03","18|01|03","Health","Administration","Corporate Services"]
[null,null,null,null,null,18,1,4,"18","01","04","18|01|04","Health","Administration","Property Management"]
[null,null,null,null,null,18,1,5,"18","01","05","18|01|05","Health","Administration","Financial Management"]
[null,null,null,null,null,18,2,1,"18","02","01","18|02|01","Health","National Health Insurance","Programme Management"]
[null,null,null,null,null,18,2,2,"18","02","02","18|02|02","Health","National Health Insurance","Affordable Medicine"]
[null,null,null,null,null,18,2,3,"18","02","03","18|02|03","Health","National Health Insurance","Health Financing and National Health Insurance"]
[null,null,null,null,null,18,3,1,"18","03","01","18|03|01","Health","Communicable and Non-communicable Diseases","Programme Management"]
[null,null,null,null,null,18,3,2,"18","03","02","18|03|02","Health","Communicable and Non-communicable Diseases","HIV, AIDS and STIs"]
[null,null,null,null,null,18,3,3,"18","03","03","18|03|03","Health","Communicable and Non-communicable Diseases","Tuberculosis Management"]
[null,null,null,null,null,18,3,4,"18","03","04","18|03|04","Health","Communicable and Non-communicable Diseases","Women's Maternal and Reproductive Health"]
[null,null,null,null,null,18,3,5,"18","03","05","18|03|05","Health","Communicable and Non-communicable Diseases","Child, Youth and School Health"]
[null,null,null,null,null,18,3,6,"18","03","06","18|03|06","Health","Communicable and Non-communicable Diseases","Communicable Diseases"]
[null,null,null,null,null,18,3,7,"18","03","07","18|03|07","Health","Communicable and Non-communicable Diseases","Non-Communicable Diseases"]
[null,null,null,null,null,18,3,7,"18","03","07","18|03|07","Health","Communicable and Non-communicable Diseases","Non-communicable Diseases"]
[null,null,null,null,null,18,3,8,"18","03","08","18|03|08","Health","Communicable and Non-communicable Diseases","Health Promotion and Nutrition"]
[null,null,null,null,null,18,4,1,"18","04","01","18|04|01","Health","Primary Health Care","Programme Management"]
[null,null,null,null,null,18,4,2,"18","04","02","18|04|02","Health","Primary Health Care","District Health Services"]
[null,null,null,null,null,18,4,3,"18","04","03","18|04|03","Health","Primary Health Care","Environmental and Port Health Services"]
[null,null,null,null,null,18,4,4,"18","04","04","18|04|04","Health","Primary Health Care","Emergency Medical Services and Trauma"]
[null,null,null,null,null,18,5,1,"18","05","01","18|05|01","Health","Hospital Systems","Programme Management"]
[null,null,null,null,null,18,5,2,"18","05","02","18|05|02","Health","Hospital Systems","Health Facilities Infrastructure Management"]
[null,null,null,null,null,18,5,3,"18","05","03","18|05|03","Health","Hospital Systems","Hospital Systems"]
[null,null,null,null,null,18,6,1,"18","06","01","18|06|01","Health","Health System Governance and Human Resources","Programme Management"]
[null,null,null,null,null,18,6,2,"18","06","02","18|06|02","Health","Health System Governance and Human Resources","Policy and Planning"]
[null,null,null,null,null,18,6,3,"18","06","03","18|06|03","Health","Health System Governance and Human Resources","Public Entities Management and Laboratories"]
[null,null,null,null,null,18,6,4,"18","06","04","18|06|04","Health","Health System Governance and Human Resources","Nursing Services"]
[null,null,null,null,null,18,6,5,"18","06","05","18|06|05","Health","Health System Governance and Human Resources","Health Information, Monitoring and  Evaluation"]
[null,null,null,null,null,18,6,6,"18","06","06","18|06|06","Health","Health System Governance and Human Resources","Human Resources for Health"]
[null,null,null,null,null,19,1,1,"19","01","01","19|01|01","Social Development","Administration","Ministry"]
[null,null,null,null,null,19,1,2,"19","01","02","19|01|02","Social Development","Administration","Department Management"]
[null,null,null,null,null,19,1,3,"19","01","03","19|01|03","Social Development","Administration","Corporate Management"]
[null,null,null,null,null,19,1,4,"19","01","04","19|01|04","Social Development","Administration","Finance"]
[null,null,null,null,null,19,1,5,"19","01","05","19|01|05","Social Development","Administration","Internal Audit"]
[null,null,null,null,null,19,1,6,"19","01","06","19|01|06","Social Development","Administration","Office Accommodation"]
[null,null,null,null,null,19,2,1,"19","02","01","19|02|01","Social Development","Social Assistance","Old Age"]
[null,null,null,null,null,19,2,2,"19","02","02","19|02|02","Social Development","Social Assistance","War Veterans"]
[null,null,null,null,null,19,2,3,"19","02","03","19|02|03","Social Development","Social Assistance","Disability"]
[null,null,null,null,null,19,2,4,"19","02","04","19|02|04","Social Development","Social Assistance","Foster Care"]
[null,null,null,null,null,19,2,5,"19","02","05","19|02|05","Social Development","Social Assistance","Care Dependency"]
[null,null,null,null,null,19,2,6,"19","02","06","19|02|06","Social Development","Social Assistance","Child Support"]
[null,null,null,null,null,19,2,7,"19","02","07","19|02|07","Social Development","Social Assistance","Grant-in-aid"]
[null,null,null,null,null,19,2,8,"19","02","08","19|02|08","Social Development","Social Assistance","Social Relief of Distress"]
[null,null,null,null,null,19,3,1,"19","03","01","19|03|01","Social Development","Social Security Policy and Administration","Social Security Policy Development"]
[null,null,null,null,null,19,3,2,"19","03","02","19|03|02","Social Development","Social Security Policy and Administration","Appeals Adjudication"]
[null,null,null,null,null,19,3,3,"19","03","03","19|03|03","Social Development","Social Security Policy and Administration","Social Grants Administration"]
[null,null,null,null,null,19,3,4,"19","03","04","19|03|04","Social Development","Social Security Policy and Administration","Social Grants Fraud Investigations"]
[null,null,null,null,null,19,3,5,"19","03","05","19|03|05","Social Development","Social Security Policy and Administration","Programme Management"]
[null,null,null,null,null,19,4,1,"19","04","01","19|04|01","Social Development","Welfare Services Policy Development and Implementation Support","Service Standards"]
[null,null,null,null,null,19,4,2,"19","04","02","19|04|02","Social Development","Welfare Services Policy Development and Implementation Support","Substance Abuse"]
[null,null,null,null,null,19,4,3,"19","04","03","19|04|03","Social Development","Welfare Services Policy Development and Implementation Support","Older Persons"]
[null,null,null,null,null,19,4,4,"19","04","04","19|04|04","Social Development","Welfare Services Policy Development and Implementation Support","People with Disabilities"]
[null,null,null,null,null,19,4,5,"19","04","05","19|04|05","Social Development","Welfare Services Policy Development and Implementation Support","Children"]
[null,null,null,null,null,19,4,6,"19","04","06","19|04|06","Social Development","Welfare Services Policy Development and Implementation Support","Families"]
[null,null,null,null,null,19,4,7,"19","04","07","19|04|07","Social Development","Welfare Services Policy Development and Implementation Support","Social Crime Prevention and Victim Empowerment"]
[null,null,null,null,null,19,4,8,"19","04","08","19|04|08","Social Development","Welfare Services Policy Development and Implementation Support","Youth"]
[null,null,null,null,null,19,4,9,"19","04","09","19|04|09","Social Development","Welfare Services Policy Development and Implementation Support","HIV and AIDS"]
[null,null,null,null,null,19,4,10,"19","04","10","19|04|10","Social Development","Welfare Services Policy Development and Implementation Support","Social Worker Scholarships"]
[null,null,null,null,null,19,4,11,"19","04","11","19|04|11","Social Development","Welfare Services Policy Development and Implementation Support","Programme Management"]
[null,null,null,null,null,19,5,1,"19","05","01","19|05|01","Social Development","Social Policy and Integrated Service Delivery","Social Policy Research and Development"]
[null,null,null,null,null,19,5,2,"19","05","02","19|05|02","Social Development","Social Policy and Integrated Service Delivery","Special Projects and Innovation"]
[null,null,null,null,null,19,5,3,"19","05","03","19|05|03","Social Development","Social Policy and Integrated Service Delivery","Population Policy Promotion"]
[null,null,null,null,null,19,5,4,"19","05","04","19|05|04","Social Development","Social Policy and Integrated Service Delivery","Registration and Monitoring of Non-Profit Organisations"]
[null,null,null,null,null,19,5,5,"19","05","05","19|05|05","Social Development","Social Policy and Integrated Service Delivery","Substance Abuse Advisory Services and Oversight"]
[null,null,null,null,null,19,5,6,"19","05","06","19|05|06","Social Development","Social Policy and Integrated Service Delivery","Community Development"]
[null,null,null,null,null,19,5,7,"19","05","07","19|05|07","Social Development","Social Policy and Integrated Service Delivery","National Development Agency"]
[null,null,null,null,null,19,5,8,"19","05","08","19|05|08","Social Development","Social Policy and Integrated Service Delivery","Programme Management"]
[null,null,null,null,null,20,1,1,"20","01","01","20|01|01","Women, Youth and Persons with Disabilities","Administration","Ministry"]
[null,null,null,null,null,20,1,2,"20","01","02","20|01|02","Women, Youth and Persons with Disabilities","Administration","Departmental Management"]
[null,null,null,null,null,20,1,3,"20","01","03","20|01|03","Women, Youth and Persons with Disabilities","Administration","Corporate Services"]
[null,null,null,null,null,20,1,4,"20","01","04","20|01|04","Women, Youth and Persons with Disabilities","Administration","Financial Management"]
[null,null,null,null,null,20,1,5,"20","01","05","20|01|05","Women, Youth and Persons with Disabilities","Administration","Office Accommodation"]
[null,null,null,null,null,20,2,1,"20","02","01","20|02|01","Women, Youth and Persons with Disabilities","Social Transformation and Economic Empowerment","Management: Social Transformation and Economic Empowerment"]
[null,null,null,null,null,20,2,2,"20","02","02","20|02|02","Women, Youth and Persons with Disabilities","Social Transformation and Economic Empowerment","Social Empowerment and Transformation"]
[null,null,null,null,null,20,2,3,"20","02","03","20|02|03","Women, Youth and Persons with Disabilities","Social Transformation and Economic Empowerment","Governance Transformation, Justice and Security"]
[null,null,null,null,null,20,2,4,"20","02","04","20|02|04","Women, Youth and Persons with Disabilities","Social Transformation and Economic Empowerment","Economic Empowerment and Participation"]
[null,null,null,null,null,20,2,5,"20","02","05","20|02|05","Women, Youth and Persons with Disabilities","Social Transformation and Economic Empowerment","Commission for Gender Equality"]
[null,null,null,null,null,20,3,1,"20","03","01","20|03|01","Women, Youth and Persons with Disabilities","Policy, Stakeholder Coordination and Knowledge Management","Management: Policy Coordination and Knowledge Management"]
[null,null,null,null,null,20,3,2,"20","03","02","20|03|02","Women, Youth and Persons with Disabilities","Policy, Stakeholder Coordination and Knowledge Management","Research, Policy Analysis and Knowledge Management"]
[null,null,null,null,null,20,3,3,"20","03","03","20|03|03","Women, Youth and Persons with Disabilities","Policy, Stakeholder Coordination and Knowledge Management","International Relations"]
[null,null,null,null,null,20,3,4,"20","03","04","20|03|04","Women, Youth and Persons with Disabilities","Policy, Stakeholder Coordination and Knowledge Management","Stakeholder Coordination and Outreach"]
[null,null,null,null,null,20,3,5,"20","03","05","20|03|05","Women, Youth and Persons with Disabilities","Policy, Stakeholder Coordination and Knowledge Management","Monitoring and Evaluation"]
[null,null,null,null,null,20,4,1,"20","04","01","20|04|01","Women, Youth and Persons with Disabilities","Rights of Persons with Disabilities","Rights of Persons with Disabilities "]
[null,null,null,null,null,20,5,1,"20","05","01","20|05|01","Women, Youth and Persons with Disabilities","National Youth Development ","Management: National Youth Development"]
[null,null,null,null,null,20,5,2,"20","05","02","20|05|02","Women, Youth and Persons with Disabilities","National Youth Development ","Youth Development Programmes"]
[null,null,null,null,null,21,1,1,"21","01","01","21|01|01","Civilian Secretariat for the Police Service","Administration","Department Management"]
[null,null,null,null,null,21,1,2,"21","01","02","21|01|02","Civilian Secretariat for the Police Service","Administration","Corporate Services"]
[null,null,null,null,null,21,1,3,"21","01","03","21|01|03","Civilian Secretariat for the Police Service","Administration","Finance Administration"]
[null,null,null,null,null,21,1,4,"21","01","04","21|01|04","Civilian Secretariat for the Police Service","Administration","Office Accommodation"]
[null,null,null,null,null,21,1,5,"21","01","05","21|01|05","Civilian Secretariat for the Police Service","Administration","Internal Audit"]
[null,null,null,null,null,21,2,1,"21","02","01","21|02|01","Civilian Secretariat for the Police Service","Intersectoral Coordination and Strategic Partnerships","Intergovernmental, Civil Society and Public-Private Partnerships"]
[null,null,null,null,null,21,2,2,"21","02","02","21|02|02","Civilian Secretariat for the Police Service","Intersectoral Coordination and Strategic Partnerships","Community Outreach"]
[null,null,null,null,null,21,3,1,"21","03","01","21|03|01","Civilian Secretariat for the Police Service","Legislation and Policy Development","Policy Development and Research"]
[null,null,null,null,null,21,3,2,"21","03","02","21|03|02","Civilian Secretariat for the Police Service","Legislation and Policy Development","Legislation"]
[null,null,null,null,null,21,4,1,"21","04","01","21|04|01","Civilian Secretariat for the Police Service","Civilian Oversight, Monitoring and Evaluations","Police Performance, Conduct and Compliance"]
[null,null,null,null,null,21,4,2,"21","04","02","21|04|02","Civilian Secretariat for the Police Service","Civilian Oversight, Monitoring and Evaluations","Policy and Programme Evaluations"]
[null,null,null,null,null,21,4,3,"21","04","03","21|04|03","Civilian Secretariat for the Police Service","Civilian Oversight, Monitoring and Evaluations","Information Management"]
[null,null,null,null,null,21,4,4,"21","04","04","21|04|04","Civilian Secretariat for the Police Service","Civilian Oversight, Monitoring and Evaluations","Office of the Directorate for Priority Crime Investigation Judge"]
[null,null,null,null,null,21,4,5,"21","04","05","21|04|05","Civilian Secretariat for the Police Service","Civilian Oversight, Monitoring and Evaluations","National Forensic Oversight and Ethics Board"]
[null,null,null,null,null,22,1,1,"22","01","01","22|01|01","Correctional Services","Administration","Ministry"]
[null,null,null,null,null,22,1,2,"22","01","02","22|01|02","Correctional Services","Administration","Judicial Inspectorate for Correctional Services"]
[null,null,null,null,null,22,1,3,"22","01","03","22|01|03","Correctional Services","Administration","Management"]
[null,null,null,null,null,22,1,4,"22","01","04","22|01|04","Correctional Services","Administration","Human Resources"]
[null,null,null,null,null,22,1,5,"22","01","05","22|01|05","Correctional Services","Administration","Finance"]
[null,null,null,null,null,22,1,6,"22","01","06","22|01|06","Correctional Services","Administration","Assurance Services"]
[null,null,null,null,null,22,1,7,"22","01","07","22|01|07","Correctional Services","Administration","Information Technology"]
[null,null,null,null,null,22,1,8,"22","01","08","22|01|08","Correctional Services","Administration","Office Accommodation"]
[null,null,null,null,null,22,2,1,"22","02","01","22|02|01","Correctional Services","Incarceration","Security operations"]
[null,null,null,null,null,22,2,1,"22","02","01","22|02|01","Correctional Services","Incarceration","Security Operations"]
[null,null,null,null,null,22,2,2,"22","02","02","22|02|02","Correctional Services","Incarceration","Facilities"]
[null,null,null,null,null,22,2,3,"22","02","03","22|02|03","Correctional Services","Incarceration","Remand Detention"]
[null,null,null,null,null,22,2,4,"22","02","04","22|02|04","Correctional Services","Incarceration","Offender Management"]
[null,null,null,null,null,22,3,1,"22","03","01","22|03|01","Correctional Services","Rehabilitation","Correctional Programmes"]
[null,null,null,null,null,22,3,2,"22","03","02","22|03|02","Correctional Services","Rehabilitation","Offender Development"]
[null,null,null,null,null,22,3,3,"22","03","03","22|03|03","Correctional Services","Rehabilitation","Psychological, Social and Spiritual Services"]
[null,null,null,null,null,22,4,1,"22","04","01","22|04|01","Correctional Services","Care","Nutritional Services"]
[null,null,null,null,null,22,4,2,"22","04","02","22|04|02","Correctional Services","Care","Health and Hygiene Services"]
[null,null,null,null,null,22,5,1,"22","05","01","22|05|01","Correctional Services","Social Reintegration","Supervision"]
[null,null,null,null,null,22,5,2,"22","05","02","22|05|02","Correctional Services","Social Reintegration","Community Reintegration"]
[null,null,null,null,null,22,5,3,"22","05","03","22|05|03","Correctional Services","Social Reintegration","Office Accommodation: Community Corrections"]
[null,null,null,null,null,23,1,1,"23","01","01","23|01|01","Defence","Administration","Ministry"]
[null,null,null,null,null,23,1,2,"23","01","02","23|01|02","Defence","Administration","Departmental Direction"]
[null,null,null,null,null,23,1,3,"23","01","03","23|01|03","Defence","Administration","Policy and Planning"]
[null,null,null,null,null,23,1,4,"23","01","04","23|01|04","Defence","Administration","Financial Services"]
[null,null,null,null,null,23,1,5,"23","01","05","23|01|05","Defence","Administration","Human Resources Support Services"]
[null,null,null,null,null,23,1,6,"23","01","06","23|01|06","Defence","Administration","Legal Services"]
[null,null,null,null,null,23,1,7,"23","01","07","23|01|07","Defence","Administration","Inspection and Audit Services"]
[null,null,null,null,null,23,1,8,"23","01","08","23|01|08","Defence","Administration","Acquisition Services"]
[null,null,null,null,null,23,1,9,"23","01","09","23|01|09","Defence","Administration","Communication Services"]
[null,null,null,null,null,23,1,10,"23","01","10","23|01|10","Defence","Administration","South African National Defence Force Command and Control"]
[null,null,null,null,null,23,1,11,"23","01","11","23|01|11","Defence","Administration","Religious Services"]
[null,null,null,null,null,23,1,12,"23","01","12","23|01|12","Defence","Administration","Defence Reserve Direction"]
[null,null,null,null,null,23,1,13,"23","01","13","23|01|13","Defence","Administration","Defence Foreign Relations"]
[null,null,null,null,null,23,1,14,"23","01","14","23|01|14","Defence","Administration","Office Accommodation"]
[null,null,null,null,null,23,2,1,"23","02","01","23|02|01","Defence","Force Employment","Strategic Direction"]
[null,null,null,null,null,23,2,2,"23","02","02","23|02|02","Defence","Force Employment","Operational Direction"]
[null,null,null,null,null,23,2,3,"23","02","03","23|02|03","Defence","Force Employment","Special Operations"]
[null,null,null,null,null,23,2,4,"23","02","04","23|02|04","Defence","Force Employment","Regional Security"]
[null,null,null,null,null,23,2,5,"23","02","05","23|02|05","Defence","Force Employment","Support to the People"]
[null,null,null,null,null,23,3,1,"23","03","01","23|03|01","Defence","Landward Defence","Strategic Direction"]
[null,null,null,null,null,23,3,2,"23","03","02","23|03|02","Defence","Landward Defence","Infantry Capability"]
[null,null,null,null,null,23,3,3,"23","03","03","23|03|03","Defence","Landward Defence","Armour Capability"]
[null,null,null,null,null,23,3,4,"23","03","04","23|03|04","Defence","Landward Defence","Artillery Capability"]
[null,null,null,null,null,23,3,5,"23","03","05","23|03|05","Defence","Landward Defence","Air Defence Artillery Capability"]
[null,null,null,null,null,23,3,6,"23","03","06","23|03|06","Defence","Landward Defence","Engineering Capability"]
[null,null,null,null,null,23,3,7,"23","03","07","23|03|07","Defence","Landward Defence","Operational Intelligence"]
[null,null,null,null,null,23,3,8,"23","03","08","23|03|08","Defence","Landward Defence","Command and Control Capability"]
[null,null,null,null,null,23,3,9,"23","03","09","23|03|09","Defence","Landward Defence","Support Capability"]
[null,null,null,null,null,23,3,10,"23","03","10","23|03|10","Defence","Landward Defence","General Training Capability"]
[null,null,null,null,null,23,3,11,"23","03","11","23|03|11","Defence","Landward Defence","Signal Capability"]
[null,null,null,null,null,23,4,1,"23","04","01","23|04|01","Defence","Air Defence","Strategic Direction"]
[null,null,null,null,null,23,4,2,"23","04","02","23|04|02","Defence","Air Defence","Operational Direction"]
[null,null,null,null,null,23,4,3,"23","04","03","23|04|03","Defence","Air Defence","Helicopter Capability"]
[null,null,null,null,null,23,4,4,"23","04","04","23|04|04","Defence","Air Defence","Transport and Maritime Capability"]
[null,null,null,null,null,23,4,5,"23","04","05","23|04|05","Defence","Air Defence","Air Combat Capability"]
[null,null,null,null,null,23,4,6,"23","04","06","23|04|06","Defence","Air Defence","Operational Support and Intelligence Capability"]
[null,null,null,null,null,23,4,7,"23","04","07","23|04|07","Defence","Air Defence","Command and Control Capability"]
[null,null,null,null,null,23,4,8,"23","04","08","23|04|08","Defence","Air Defence","Base Support Capability"]
[null,null,null,null,null,23,4,9,"23","04","09","23|04|09","Defence","Air Defence","Command Post"]
[null,null,null,null,null,23,4,10,"23","04","10","23|04|10","Defence","Air Defence","Training Capability"]
[null,null,null,null,null,23,4,11,"23","04","11","23|04|11","Defence","Air Defence","Technical Support Services"]
[null,null,null,null,null,23,5,1,"23","05","01","23|05|01","Defence","Maritime Defence","Maritime Direction"]
[null,null,null,null,null,23,5,2,"23","05","02","23|05|02","Defence","Maritime Defence","Maritime Combat Capability"]
[null,null,null,null,null,23,5,3,"23","05","03","23|05|03","Defence","Maritime Defence","Maritime Logistic Support Capability"]
[null,null,null,null,null,23,5,4,"23","05","04","23|05|04","Defence","Maritime Defence","Maritime Human Resources and Training Capability"]
[null,null,null,null,null,23,5,5,"23","05","05","23|05|05","Defence","Maritime Defence","Base Support Capability"]
[null,null,null,null,null,23,6,1,"23","06","01","23|06|01","Defence","Military Health Support","Strategic Direction"]
[null,null,null,null,null,23,6,2,"23","06","02","23|06|02","Defence","Military Health Support","Mobile Military Health Support"]
[null,null,null,null,null,23,6,3,"23","06","03","23|06|03","Defence","Military Health Support","Area Military Health Service"]
[null,null,null,null,null,23,6,4,"23","06","04","23|06|04","Defence","Military Health Support","Specialist/Tertiary Health Service"]
[null,null,null,null,null,23,6,5,"23","06","05","23|06|05","Defence","Military Health Support","Military Health Product Support Capability"]
[null,null,null,null,null,23,6,6,"23","06","06","23|06|06","Defence","Military Health Support","Military Health Maintenance Capability"]
[null,null,null,null,null,23,6,7,"23","06","07","23|06|07","Defence","Military Health Support","Military Health Training Capability"]
[null,null,null,null,null,23,7,2,"23","07","02","23|07|02","Defence","Defence Intelligence","Operations"]
[null,null,null,null,null,23,7,3,"23","07","03","23|07|03","Defence","Defence Intelligence","Defence Intelligence Support Services"]
[null,null,null,null,null,23,8,1,"23","08","01","23|08|01","Defence","General Support","Joint Logistic Services"]
[null,null,null,null,null,23,8,2,"23","08","02","23|08|02","Defence","General Support","Command and Management Information Systems"]
[null,null,null,null,null,23,8,3,"23","08","03","23|08|03","Defence","General Support","Military Police"]
[null,null,null,null,null,23,8,4,"23","08","04","23|08|04","Defence","General Support","Technology Development"]
[null,null,null,null,null,23,8,5,"23","08","05","23|08|05","Defence","General Support","Departmental Support"]
[null,null,null,null,null,24,1,1,"24","01","01","24|01|01","Independent Police Investigative Directorate","Administration","Department Management"]
[null,null,null,null,null,24,1,2,"24","01","02","24|01|02","Independent Police Investigative Directorate","Administration","Corporate Services"]
[null,null,null,null,null,24,1,3,"24","01","03","24|01|03","Independent Police Investigative Directorate","Administration","Office Accommodation"]
[null,null,null,null,null,24,1,4,"24","01","04","24|01|04","Independent Police Investigative Directorate","Administration","Internal Audit"]
[null,null,null,null,null,24,1,5,"24","01","05","24|01|05","Independent Police Investigative Directorate","Administration","Finance Services"]
[null,null,null,null,null,24,2,1,"24","02","01","24|02|01","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management"]
[null,null,null,null,null,24,2,2,"24","02","02","24|02|02","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services"]
[null,null,null,null,null,24,2,3,"24","02","03","24|02|03","Independent Police Investigative Directorate","Investigation and Information Management","Information Management"]
[null,null,null,null,null,24,3,1,"24","03","01","24|03|01","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration"]
[null,null,null,null,null,24,3,2,"24","03","02","24|03|02","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services"]
[null,null,null,null,null,24,3,3,"24","03","03","24|03|03","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services"]
[null,null,null,null,null,24,4,1,"24","04","01","24|04|01","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring "]
[null,null,null,null,null,24,4,2,"24","04","02","24|04|02","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management"]
[null,null,null,null,null,25,1,1,"25","01","01","25|01|01","Justice and Constitutional Development","Administration","Ministry"]
[null,null,null,null,null,25,1,2,"25","01","02","25|01|02","Justice and Constitutional Development","Administration","Management"]
[null,null,null,null,null,25,1,3,"25","01","03","25|01|03","Justice and Constitutional Development","Administration","Corporate Services"]
[null,null,null,null,null,25,1,4,"25","01","04","25|01|04","Justice and Constitutional Development","Administration","Financial Administration"]
[null,null,null,null,null,25,1,5,"25","01","05","25|01|05","Justice and Constitutional Development","Administration","Internal Audit"]
[null,null,null,null,null,25,1,6,"25","01","06","25|01|06","Justice and Constitutional Development","Administration","Office Accommodation"]
[null,null,null,null,null,25,2,1,"25","02","01","25|02|01","Justice and Constitutional Development","Court Services","Lower Courts"]
[null,null,null,null,null,25,2,2,"25","02","02","25|02|02","Justice and Constitutional Development","Court Services","Family Advocate"]
[null,null,null,null,null,25,2,3,"25","02","03","25|02|03","Justice and Constitutional Development","Court Services","Magistrate's Commission"]
[null,null,null,null,null,25,2,4,"25","02","04","25|02|04","Justice and Constitutional Development","Court Services","Facilities Management"]
[null,null,null,null,null,25,2,5,"25","02","05","25|02|05","Justice and Constitutional Development","Court Services","Administration of Lower Courts"]
[null,null,null,null,null,25,3,1,"25","03","01","25|03|01","Justice and Constitutional Development","State Legal Services","State Law Advisors"]
[null,null,null,null,null,25,3,2,"25","03","02","25|03|02","Justice and Constitutional Development","State Legal Services","Litigation and Legal Services"]
[null,null,null,null,null,25,3,3,"25","03","03","25|03|03","Justice and Constitutional Development","State Legal Services","Legislative Development and Law Reform"]
[null,null,null,null,null,25,3,4,"25","03","04","25|03|04","Justice and Constitutional Development","State Legal Services","Master of the High Court"]
[null,null,null,null,null,25,3,5,"25","03","05","25|03|05","Justice and Constitutional Development","State Legal Services","Constitutional Development"]
[null,null,null,null,null,25,4,1,"25","04","01","25|04|01","Justice and Constitutional Development","National Prosecuting Authority","National Prosecutions Service"]
[null,null,null,null,null,25,4,2,"25","04","02","25|04|02","Justice and Constitutional Development","National Prosecuting Authority","Asset Forfeiture Unit"]
[null,null,null,null,null,25,4,3,"25","04","03","25|04|03","Justice and Constitutional Development","National Prosecuting Authority","Office for Witness Protection"]
[null,null,null,null,null,25,4,4,"25","04","04","25|04|04","Justice and Constitutional Development","National Prosecuting Authority","Support Services"]
[null,null,null,null,null,25,5,1,"25","05","01","25|05|01","Justice and Constitutional Development","Auxiliary and Associated Services","Legal Aid South Africa"]
[null,null,null,null,null,25,5,2,"25","05","02","25|05|02","Justice and Constitutional Development","Auxiliary and Associated Services","Special Investigating Unit"]
[null,null,null,null,null,25,5,3,"25","05","03","25|05|03","Justice and Constitutional Development","Auxiliary and Associated Services","Public Protector of South Africa"]
[null,null,null,null,null,25,5,4,"25","05","04","25|05|04","Justice and Constitutional Development","Auxiliary and Associated Services","South African Human Rights Commission"]
[null,null,null,null,null,25,5,5,"25","05","05","25|05|05","Justice and Constitutional Development","Auxiliary and Associated Services","Justice Modernisation"]
[null,null,null,null,null,25,5,6,"25","05","06","25|05|06","Justice and Constitutional Development","Auxiliary and Associated Services","President's Fund"]
[null,null,null,null,null,25,16,1,"25","16","01","25|16|01","Justice and Constitutional Development","Direct charge against the National Revenue Fund","Magistrates' Salaries"]
[null,null,null,null,null,25,16,1,"25","16","01","25|16|01","Justice and Constitutional Development","Direct charge against the National Revenue Fund","Magistrates' salaries"]
[null,null,null,null,null,26,1,1,"26","01","01","26|01|01","Military Veterans","Administration","Management"]
[null,null,null,null,null,26,1,2,"26","01","02","26|01|02","Military Veterans","Administration","Corporate Services"]
[null,null,null,null,null,26,1,3,"26","01","03","26|01|03","Military Veterans","Administration","Financial Administration"]
[null,null,null,null,null,26,1,4,"26","01","04","26|01|04","Military Veterans","Administration","Internal Audit"]
[null,null,null,null,null,26,1,5,"26","01","05","26|01|05","Military Veterans","Administration","Strategic Planning, Policy Development and Monitoring and Evaluation"]
[null,null,null,null,null,26,1,6,"26","01","06","26|01|06","Military Veterans","Administration","Office Accommodation"]
[null,null,null,null,null,26,2,1,"26","02","01","26|02|01","Military Veterans","Socioeconomic Support","Database and Benefits Management"]
[null,null,null,null,null,26,2,2,"26","02","02","26|02|02","Military Veterans","Socioeconomic Support","Health Care and Wellbeing Support"]
[null,null,null,null,null,26,2,3,"26","02","03","26|02|03","Military Veterans","Socioeconomic Support","Socioeconomic Support Management"]
[null,null,null,null,null,26,3,1,"26","03","01","26|03|01","Military Veterans","Empowerment and Stakeholder Management","Provincial Offices and Stakeholder Relations"]
[null,null,null,null,null,26,3,2,"26","03","02","26|03|02","Military Veterans","Empowerment and Stakeholder Management","Empowerment and Skills Development"]
[null,null,null,null,null,26,3,3,"26","03","03","26|03|03","Military Veterans","Empowerment and Stakeholder Management","Heritage, Memorials, Burials and Honours"]
[null,null,null,null,null,27,1,1,"27","01","01","27|01|01","Office of the Chief Justice","Administration","Management"]
[null,null,null,null,null,27,1,2,"27","01","02","27|01|02","Office of the Chief Justice","Administration","Corporate Services"]
[null,null,null,null,null,27,1,3,"27","01","03","27|01|03","Office of the Chief Justice","Administration","Financial Administration"]
[null,null,null,null,null,27,1,4,"27","01","04","27|01|04","Office of the Chief Justice","Administration","Internal Audit"]
[null,null,null,null,null,27,1,5,"27","01","05","27|01|05","Office of the Chief Justice","Administration","Office Accommodation"]
[null,null,null,null,null,27,2,1,"27","02","01","27|02|01","Office of the Chief Justice","Superior Court Services","Administration of Superior Courts"]
[null,null,null,null,null,27,2,2,"27","02","02","27|02|02","Office of the Chief Justice","Superior Court Services","Constitutional Court"]
[null,null,null,null,null,27,2,3,"27","02","03","27|02|03","Office of the Chief Justice","Superior Court Services","Supreme Court of Appeal"]
[null,null,null,null,null,27,2,4,"27","02","04","27|02|04","Office of the Chief Justice","Superior Court Services","High Courts"]
[null,null,null,null,null,27,2,5,"27","02","05","27|02|05","Office of the Chief Justice","Superior Court Services","Specialised Courts"]
[null,null,null,null,null,27,3,1,"27","03","01","27|03|01","Office of the Chief Justice","Judicial Education and Support","South African Judicial Education Institute"]
[null,null,null,null,null,27,3,2,"27","03","02","27|03|02","Office of the Chief Justice","Judicial Education and Support","Judicial Policy, Research and Support"]
[null,null,null,null,null,27,3,3,"27","03","03","27|03|03","Office of the Chief Justice","Judicial Education and Support","Judicial Service Commission"]
[null,null,null,null,null,27,16,1,"27","16","01","27|16|01","Office of the Chief Justice","Direct charge against the National Revenue Fund","Judges' Salaries"]
[null,null,null,null,null,27,16,1,"27","16","01","27|16|01","Office of the Chief Justice","Direct charge against the National Revenue Fund","Judges' salaries"]
[null,null,null,null,null,28,1,1,"28","01","01","28|01|01","Police","Administration","Ministry"]
[null,null,null,null,null,28,1,2,"28","01","02","28|01|02","Police","Administration","Management"]
[null,null,null,null,null,28,1,3,"28","01","03","28|01|03","Police","Administration","Corporate Services"]
[null,null,null,null,null,28,2,1,"28","02","01","28|02|01","Police","Visible Policing","Crime Prevention"]
[null,null,null,null,null,28,2,2,"28","02","02","28|02|02","Police","Visible Policing","Border Security"]
[null,null,null,null,null,28,2,3,"28","02","03","28|02|03","Police","Visible Policing","Specialised Interventions"]
[null,null,null,null,null,28,2,4,"28","02","04","28|02|04","Police","Visible Policing","Facilities"]
[null,null,null,null,null,28,3,1,"28","03","01","28|03|01","Police","Detective Services","Crime Investigations"]
[null,null,null,null,null,28,3,2,"28","03","02","28|03|02","Police","Detective Services","Criminal Record Centre"]
[null,null,null,null,null,28,3,3,"28","03","03","28|03|03","Police","Detective Services","Forensic Science Laboratory"]
[null,null,null,null,null,28,3,4,"28","03","04","28|03|04","Police","Detective Services","Specialised Investigations"]
[null,null,null,null,null,28,4,1,"28","04","01","28|04|01","Police","Crime Intelligence","Crime Intelligence Operations"]
[null,null,null,null,null,28,4,2,"28","04","02","28|04|02","Police","Crime Intelligence","Intelligence and Information Management"]
[null,null,null,null,null,28,5,1,"28","05","01","28|05|01","Police","Protection and Security Services","VIP Protection Services"]
[null,null,null,null,null,28,5,2,"28","05","02","28|05|02","Police","Protection and Security Services","Static Protection"]
[null,null,null,null,null,28,5,3,"28","05","03","28|05|03","Police","Protection and Security Services","Government Security Regulator"]
[null,null,null,null,null,28,5,4,"28","05","04","28|05|04","Police","Protection and Security Services","Operational Support"]
[null,null,null,null,null,29,1,1,"29","01","01","29|01|01","Agriculture, Land Reform and Rural Development","Administration","Ministry"]
[null,null,null,null,null,29,1,2,"29","01","02","29|01|02","Agriculture, Land Reform and Rural Development","Administration","Department Management"]
[null,null,null,null,null,29,1,3,"29","01","03","29|01|03","Agriculture, Land Reform and Rural Development","Administration","Internal Audit"]
[null,null,null,null,null,29,1,4,"29","01","04","29|01|04","Agriculture, Land Reform and Rural Development","Administration","Financial Management"]
[null,null,null,null,null,29,1,5,"29","01","05","29|01|05","Agriculture, Land Reform and Rural Development","Administration","Corporate Services"]
[null,null,null,null,null,29,1,6,"29","01","06","29|01|06","Agriculture, Land Reform and Rural Development","Administration","Provincial Operations"]
[null,null,null,null,null,29,1,7,"29","01","07","29|01|07","Agriculture, Land Reform and Rural Development","Administration","Office Accommodation"]
[null,null,null,null,null,29,2,1,"29","02","01","29|02|01","Agriculture, Land Reform and Rural Development","Agricultural Production, Health, Food Safety, Natural Resources and Disaster Management","Inspection and Quarantine Services"]
[null,null,null,null,null,29,2,2,"29","02","02","29|02|02","Agriculture, Land Reform and Rural Development","Agricultural Production, Health, Food Safety, Natural Resources and Disaster Management","Plant Production and Health"]
[null,null,null,null,null,29,2,3,"29","02","03","29|02|03","Agriculture, Land Reform and Rural Development","Agricultural Production, Health, Food Safety, Natural Resources and Disaster Management","Animal Production and Health"]
[null,null,null,null,null,29,2,4,"29","02","04","29|02|04","Agriculture, Land Reform and Rural Development","Agricultural Production, Health, Food Safety, Natural Resources and Disaster Management","Natural Resources and Disaster Management"]
[null,null,null,null,null,29,2,5,"29","02","05","29|02|05","Agriculture, Land Reform and Rural Development","Agricultural Production, Health, Food Safety, Natural Resources and Disaster Management","Agricultural Research Council"]
[null,null,null,null,null,29,3,1,"29","03","01","29|03|01","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Food Security"]
[null,null,null,null,null,29,3,2,"29","03","02","29|03|02","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Land Tenure Reform"]
[null,null,null,null,null,29,3,3,"29","03","03","29|03|03","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Land Acquisition and Redistribution"]
[null,null,null,null,null,29,3,4,"29","03","04","29|03|04","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","National Extension Services and Sector Capacity Development"]
[null,null,null,null,null,29,3,5,"29","03","05","29|03|05","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Farmer Support and Development"]
[null,null,null,null,null,29,3,6,"29","03","06","29|03|06","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Property Management and Advisory Support"]
[null,null,null,null,null,29,3,7,"29","03","07","29|03|07","Agriculture, Land Reform and Rural Development","Food Security, Land Reform and Restitution","Restitution"]
[null,null,null,null,null,29,4,1,"29","04","01","29|04|01","Agriculture, Land Reform and Rural Development","Rural Development","National Rural Youth Services Corps "]
[null,null,null,null,null,29,4,2,"29","04","02","29|04|02","Agriculture, Land Reform and Rural Development","Rural Development","Rural Social Infrastructure Coordination"]
[null,null,null,null,null,29,4,3,"29","04","03","29|04|03","Agriculture, Land Reform and Rural Development","Rural Development","Technology Research and Coordination"]
[null,null,null,null,null,29,5,1,"29","05","01","29|05|01","Agriculture, Land Reform and Rural Development","Economic Development, Trade and Marketing","International Relations and Trade"]
[null,null,null,null,null,29,5,2,"29","05","02","29|05|02","Agriculture, Land Reform and Rural Development","Economic Development, Trade and Marketing","Cooperatives Development"]
[null,null,null,null,null,29,5,3,"29","05","03","29|05|03","Agriculture, Land Reform and Rural Development","Economic Development, Trade and Marketing","Agro-Processing, Marketing and Rural Industrial Development"]
[null,null,null,null,null,29,5,3,"29","05","03","29|05|03","Agriculture, Land Reform and Rural Development","Economic Development, Trade and Marketing","Agro-processing, Marketing and Rural Industrial Development"]
[null,null,null,null,null,29,6,1,"29","06","01","29|06|01","Agriculture, Land Reform and Rural Development","Land Administration","National Geomatics Management Services"]
[null,null,null,null,null,29,6,2,"29","06","02","29|06|02","Agriculture, Land Reform and Rural Development","Land Administration","Spatial Planning and Land Use"]
[null,null,null,null,null,29,6,3,"29","06","03","29|06|03","Agriculture, Land Reform and Rural Development","Land Administration","Registration of Deeds Trading Account"]
[null,null,null,null,null,29,6,4,"29","06","04","29|06|04","Agriculture, Land Reform and Rural Development","Land Administration","South African Council of Planners"]
[null,null,null,null,null,29,6,5,"29","06","05","29|06|05","Agriculture, Land Reform and Rural Development","Land Administration","South African Geomatics Council"]
[null,null,null,null,null,30,1,1,"30","01","01","30|01|01","Communications and Digital Technologies","Administration","Ministry"]
[null,null,null,null,null,30,1,2,"30","01","02","30|01|02","Communications and Digital Technologies","Administration","Departmental Management"]
[null,null,null,null,null,30,1,3,"30","01","03","30|01|03","Communications and Digital Technologies","Administration","Internal Audit"]
[null,null,null,null,null,30,1,4,"30","01","04","30|01|04","Communications and Digital Technologies","Administration","Corporate Services"]
[null,null,null,null,null,30,1,5,"30","01","05","30|01|05","Communications and Digital Technologies","Administration","Financial Management"]
[null,null,null,null,null,30,1,6,"30","01","06","30|01|06","Communications and Digital Technologies","Administration","Office Accommodation"]
[null,null,null,null,null,30,2,1,"30","02","01","30|02|01","Communications and Digital Technologies","ICT International Relations and Affairs","Programme Management for International Relations and Affairs"]
[null,null,null,null,null,30,2,2,"30","02","02","30|02|02","Communications and Digital Technologies","ICT International Relations and Affairs","International Affairs"]
[null,null,null,null,null,30,2,3,"30","02","03","30|02|03","Communications and Digital Technologies","ICT International Relations and Affairs","ICT Trade/Partnership"]
[null,null,null,null,null,30,3,1,"30","03","01","30|03|01","Communications and Digital Technologies","ICT Policy Development and Research","Programme Management for ICT Policy Development and Research"]
[null,null,null,null,null,30,3,2,"30","03","02","30|03|02","Communications and Digital Technologies","ICT Policy Development and Research","ICT Policy Development"]
[null,null,null,null,null,30,3,3,"30","03","03","30|03|03","Communications and Digital Technologies","ICT Policy Development and Research","Economic and Market Analysis"]
[null,null,null,null,null,30,3,4,"30","03","04","30|03|04","Communications and Digital Technologies","ICT Policy Development and Research","Research"]
[null,null,null,null,null,30,3,5,"30","03","05","30|03|05","Communications and Digital Technologies","ICT Policy Development and Research","Small Medium and Micro Enterprise"]
[null,null,null,null,null,30,3,6,"30","03","06","30|03|06","Communications and Digital Technologies","ICT Policy Development and Research","Broadcasting Policy"]
[null,null,null,null,null,30,3,7,"30","03","07","30|03|07","Communications and Digital Technologies","ICT Policy Development and Research","Presidential Commission on 4IR"]
[null,null,null,null,null,30,4,1,"30","04","01","30|04|01","Communications and Digital Technologies","ICT Enterprise and Public Entity Oversight","Programme Management for ICT Enterprise and Public Entity Oversight"]
[null,null,null,null,null,30,4,2,"30","04","02","30|04|02","Communications and Digital Technologies","ICT Enterprise and Public Entity Oversight","Regulatory Institutions"]
[null,null,null,null,null,30,4,3,"30","04","03","30|04|03","Communications and Digital Technologies","ICT Enterprise and Public Entity Oversight","Universal Services and Access"]
[null,null,null,null,null,30,4,4,"30","04","04","30|04|04","Communications and Digital Technologies","ICT Enterprise and Public Entity Oversight","ICT Skills Development"]
[null,null,null,null,null,30,5,1,"30","05","01","30|05|01","Communications and Digital Technologies","ICT Infrastructure Development and Support","Programme Management for ICT Infrastructure Development and Support"]
[null,null,null,null,null,30,5,2,"30","05","02","30|05|02","Communications and Digital Technologies","ICT Infrastructure Development and Support","Broadband"]
[null,null,null,null,null,30,5,3,"30","05","03","30|05|03","Communications and Digital Technologies","ICT Infrastructure Development and Support","ICT Support"]
[null,null,null,null,null,30,5,4,"30","05","04","30|05|04","Communications and Digital Technologies","ICT Infrastructure Development and Support","Broadcasting Digital Migration"]
[null,null,null,null,null,30,6,1,"30","06","01","30|06|01","Communications and Digital Technologies","ICT Information Society and Capacity Development","Programme Management for ICT Information Society and Capacity Development"]
[null,null,null,null,null,30,6,2,"30","06","02","30|06|02","Communications and Digital Technologies","ICT Information Society and Capacity Development","Information Society Development"]
[null,null,null,null,null,30,6,3,"30","06","03","30|06|03","Communications and Digital Technologies","ICT Information Society and Capacity Development","Capacity Development "]
[null,null,null,null,null,31,1,1,"31","01","01","31|01|01","Employment and Labour","Administration","Ministry"]
[null,null,null,null,null,31,1,2,"31","01","02","31|01|02","Employment and Labour","Administration","Management"]
[null,null,null,null,null,31,1,3,"31","01","03","31|01|03","Employment and Labour","Administration","Corporate Services"]
[null,null,null,null,null,31,1,4,"31","01","04","31|01|04","Employment and Labour","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,31,1,5,"31","01","05","31|01|05","Employment and Labour","Administration","Office Accommodation"]
[null,null,null,null,null,31,2,1,"31","02","01","31|02|01","Employment and Labour","Inspection and Enforcement Services","Management and Support Services: Inspection and Enforcement Services"]
[null,null,null,null,null,31,2,2,"31","02","02","31|02|02","Employment and Labour","Inspection and Enforcement Services","Occupational Health and Safety"]
[null,null,null,null,null,31,2,3,"31","02","03","31|02|03","Employment and Labour","Inspection and Enforcement Services","Registration: Inspection and Enforcement Services"]
[null,null,null,null,null,31,2,4,"31","02","04","31|02|04","Employment and Labour","Inspection and Enforcement Services","Compliance, Monitoring and Enforcement Services"]
[null,null,null,null,null,31,2,5,"31","02","05","31|02|05","Employment and Labour","Inspection and Enforcement Services","Training of Staff: Inspection and Enforcement Services"]
[null,null,null,null,null,31,2,6,"31","02","06","31|02|06","Employment and Labour","Inspection and Enforcement Services","Statutory and Advocacy Services"]
[null,null,null,null,null,31,3,1,"31","03","01","31|03|01","Employment and Labour","Public Employment Services","Management and Support Services: Public Employment Services"]
[null,null,null,null,null,31,3,2,"31","03","02","31|03|02","Employment and Labour","Public Employment Services","Employer Services"]
[null,null,null,null,null,31,3,3,"31","03","03","31|03|03","Employment and Labour","Public Employment Services","Work Seeker Services"]
[null,null,null,null,null,31,3,4,"31","03","04","31|03|04","Employment and Labour","Public Employment Services","Designated Groups Special Services"]
[null,null,null,null,null,31,3,5,"31","03","05","31|03|05","Employment and Labour","Public Employment Services","Supported Employment Enterprises"]
[null,null,null,null,null,31,3,6,"31","03","06","31|03|06","Employment and Labour","Public Employment Services","Productivity South Africa"]
[null,null,null,null,null,31,3,7,"31","03","07","31|03|07","Employment and Labour","Public Employment Services","Unemployment Insurance Fund"]
[null,null,null,null,null,31,3,8,"31","03","08","31|03|08","Employment and Labour","Public Employment Services","Compensation Fund"]
[null,null,null,null,null,31,3,9,"31","03","09","31|03|09","Employment and Labour","Public Employment Services","Training of Staff: Public Employment Services"]
[null,null,null,null,null,31,4,1,"31","04","01","31|04|01","Employment and Labour","Labour Policy and Industrial Relations","Management and Support Services: Labour Policy and Industrial Relations"]
[null,null,null,null,null,31,4,2,"31","04","02","31|04|02","Employment and Labour","Labour Policy and Industrial Relations","Strengthen Civil Society"]
[null,null,null,null,null,31,4,3,"31","04","03","31|04|03","Employment and Labour","Labour Policy and Industrial Relations","Collective Bargaining"]
[null,null,null,null,null,31,4,4,"31","04","04","31|04|04","Employment and Labour","Labour Policy and Industrial Relations","Employment Equity"]
[null,null,null,null,null,31,4,5,"31","04","05","31|04|05","Employment and Labour","Labour Policy and Industrial Relations","Employment Standards"]
[null,null,null,null,null,31,4,6,"31","04","06","31|04|06","Employment and Labour","Labour Policy and Industrial Relations","Commission for Conciliation, Mediation and Arbitration"]
[null,null,null,null,null,31,4,7,"31","04","07","31|04|07","Employment and Labour","Labour Policy and Industrial Relations","Research, Policy and Planning"]
[null,null,null,null,null,31,4,8,"31","04","08","31|04|08","Employment and Labour","Labour Policy and Industrial Relations","Labour Market Information and Statistics"]
[null,null,null,null,null,31,4,9,"31","04","09","31|04|09","Employment and Labour","Labour Policy and Industrial Relations","International Labour Matters"]
[null,null,null,null,null,31,4,10,"31","04","10","31|04|10","Employment and Labour","Labour Policy and Industrial Relations","National Economic Development and Labour Council"]
[null,null,null,null,null,32,1,1,"32","01","01","32|01|01","Environment, Forestry and Fisheries","Administration","Management"]
[null,null,null,null,null,32,1,2,"32","01","02","32|01|02","Environment, Forestry and Fisheries","Administration","Corporate Management Services"]
[null,null,null,null,null,32,1,4,"32","01","04","32|01|04","Environment, Forestry and Fisheries","Administration","Financial Management Services"]
[null,null,null,null,null,32,1,5,"32","01","05","32|01|05","Environment, Forestry and Fisheries","Administration","Office Accommodation"]
[null,null,null,null,null,32,2,1,"32","02","01","32|02|01","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Regulatory Compliance and Sector Monitoring Management"]
[null,null,null,null,null,32,2,2,"32","02","02","32|02|02","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Compliance"]
[null,null,null,null,null,32,2,3,"32","02","03","32|02|03","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Integrated Environmental Authorisations"]
[null,null,null,null,null,32,2,4,"32","02","04","32|02|04","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Enforcement"]
[null,null,null,null,null,32,2,5,"32","02","05","32|02|05","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Litigation and Legal Support"]
[null,null,null,null,null,32,2,6,"32","02","06","32|02|06","Environment, Forestry and Fisheries","Regulatory Compliance and Sector Monitoring","Law Reform and Appeals"]
[null,null,null,null,null,32,3,1,"32","03","01","32|03|01","Environment, Forestry and Fisheries","Oceans and Coasts","Oceans and Coasts Management"]
[null,null,null,null,null,32,3,2,"32","03","02","32|03|02","Environment, Forestry and Fisheries","Oceans and Coasts","Integrated Coastal Management and Coastal Conservation"]
[null,null,null,null,null,32,3,3,"32","03","03","32|03|03","Environment, Forestry and Fisheries","Oceans and Coasts","Oceans and Coastal Research"]
[null,null,null,null,null,32,3,4,"32","03","04","32|03|04","Environment, Forestry and Fisheries","Oceans and Coasts","Oceans Economy and Project Management"]
[null,null,null,null,null,32,3,5,"32","03","05","32|03|05","Environment, Forestry and Fisheries","Oceans and Coasts","Specialist Monitoring Services"]
[null,null,null,null,null,32,4,1,"32","04","01","32|04|01","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Climate Change, Air Quality and Sustainable Development Management"]
[null,null,null,null,null,32,4,2,"32","04","02","32|04|02","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Climate Change Mitigation"]
[null,null,null,null,null,32,4,3,"32","04","03","32|04|03","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Climate Change Adaptation"]
[null,null,null,null,null,32,4,4,"32","04","04","32|04|04","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Air Quality Management"]
[null,null,null,null,null,32,4,5,"32","04","05","32|04|05","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","South African Weather Service"]
[null,null,null,null,null,32,4,6,"32","04","06","32|04|06","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","International Climate Change Relations and Reporting"]
[null,null,null,null,null,32,4,7,"32","04","07","32|04|07","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Climate Change Monitoring and Evaluation"]
[null,null,null,null,null,32,4,8,"32","04","08","32|04|08","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","International Governance and Resource Mobilisation"]
[null,null,null,null,null,32,4,9,"32","04","09","32|04|09","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Knowledge and Information Management"]
[null,null,null,null,null,32,4,10,"32","04","10","32|04|10","Environment, Forestry and Fisheries","Climate Change, Air Quality and Sustainable Development","Environmental Sector Performance"]
[null,null,null,null,null,32,5,1,"32","05","01","32|05|01","Environment, Forestry and Fisheries","Biodiversity and Conservation","Biodiversity and Conservation Management"]
[null,null,null,null,null,32,5,2,"32","05","02","32|05|02","Environment, Forestry and Fisheries","Biodiversity and Conservation","Biodiversity Management and Permitting"]
[null,null,null,null,null,32,5,3,"32","05","03","32|05|03","Environment, Forestry and Fisheries","Biodiversity and Conservation","Protected Areas Systems Management"]
[null,null,null,null,null,32,5,4,"32","05","04","32|05|04","Environment, Forestry and Fisheries","Biodiversity and Conservation","iSimangaliso Wetland Park Authority"]
[null,null,null,null,null,32,5,5,"32","05","05","32|05|05","Environment, Forestry and Fisheries","Biodiversity and Conservation","South African National Parks"]
[null,null,null,null,null,32,5,6,"32","05","06","32|05|06","Environment, Forestry and Fisheries","Biodiversity and Conservation","South African National Biodiversity Institute"]
[null,null,null,null,null,32,5,7,"32","05","07","32|05|07","Environment, Forestry and Fisheries","Biodiversity and Conservation","Biodiversity Monitoring Specialist Services"]
[null,null,null,null,null,32,5,8,"32","05","08","32|05|08","Environment, Forestry and Fisheries","Biodiversity and Conservation","Biodiversity Economy and Sustainable Use"]
[null,null,null,null,null,32,6,1,"32","06","01","32|06|01","Environment, Forestry and Fisheries","Environmental Programmes","Environmental Protection and Infrastructure Programme"]
[null,null,null,null,null,32,6,2,"32","06","02","32|06|02","Environment, Forestry and Fisheries","Environmental Programmes","Natural Resource Management"]
[null,null,null,null,null,32,6,3,"32","06","03","32|06|03","Environment, Forestry and Fisheries","Environmental Programmes","Green Fund"]
[null,null,null,null,null,32,6,4,"32","06","04","32|06|04","Environment, Forestry and Fisheries","Environmental Programmes","Environmental Programmes Management"]
[null,null,null,null,null,32,6,5,"32","06","05","32|06|05","Environment, Forestry and Fisheries","Environmental Programmes","Information Management and Sector Coordination"]
[null,null,null,null,null,32,7,1,"32","07","01","32|07|01","Environment, Forestry and Fisheries","Chemicals and Waste Management","Chemicals and Waste Management"]
[null,null,null,null,null,32,7,2,"32","07","02","32|07|02","Environment, Forestry and Fisheries","Chemicals and Waste Management","Hazardous Waste Management and Licensing"]
[null,null,null,null,null,32,7,3,"32","07","03","32|07|03","Environment, Forestry and Fisheries","Chemicals and Waste Management","Integrated Waste Management and Strategic Support"]
[null,null,null,null,null,32,7,4,"32","07","04","32|07|04","Environment, Forestry and Fisheries","Chemicals and Waste Management","Chemicals and Waste Policy, Evaluation and Monitoring"]
[null,null,null,null,null,32,7,5,"32","07","05","32|07|05","Environment, Forestry and Fisheries","Chemicals and Waste Management","Chemicals Management"]
[null,null,null,null,null,32,7,6,"32","07","06","32|07|06","Environment, Forestry and Fisheries","Chemicals and Waste Management","Waste Bureau"]
[null,null,null,null,null,32,8,1,"32","08","01","32|08|01","Environment, Forestry and Fisheries","Forestry Management","Forestry Management"]
[null,null,null,null,null,32,8,2,"32","08","02","32|08|02","Environment, Forestry and Fisheries","Forestry Management","Forestry Operations"]
[null,null,null,null,null,32,8,3,"32","08","03","32|08|03","Environment, Forestry and Fisheries","Forestry Management","Forestry Development and Regulation"]
[null,null,null,null,null,32,9,1,"32","09","01","32|09|01","Environment, Forestry and Fisheries","Fisheries Management","Fisheries Management"]
[null,null,null,null,null,32,9,2,"32","09","02","32|09|02","Environment, Forestry and Fisheries","Fisheries Management","Aquaculture and Economic Development"]
[null,null,null,null,null,32,9,3,"32","09","03","32|09|03","Environment, Forestry and Fisheries","Fisheries Management","Monitoring, Control and Surveillance"]
[null,null,null,null,null,32,9,4,"32","09","04","32|09|04","Environment, Forestry and Fisheries","Fisheries Management","Marine Resources Management"]
[null,null,null,null,null,32,9,5,"32","09","05","32|09|05","Environment, Forestry and Fisheries","Fisheries Management","Fisheries Research and Development"]
[null,null,null,null,null,32,9,6,"32","09","06","32|09|06","Environment, Forestry and Fisheries","Fisheries Management","Marine Living Resources Fund"]
[null,null,null,null,null,33,1,1,"33","01","01","33|01|01","Human Settlements","Administration","Ministry"]
[null,null,null,null,null,33,1,2,"33","01","02","33|01|02","Human Settlements","Administration","Departmental Management"]
[null,null,null,null,null,33,1,3,"33","01","03","33|01|03","Human Settlements","Administration","Corporate Services"]
[null,null,null,null,null,33,1,4,"33","01","04","33|01|04","Human Settlements","Administration","Property Management"]
[null,null,null,null,null,33,1,5,"33","01","05","33|01|05","Human Settlements","Administration","Financial Management"]
[null,null,null,null,null,33,2,1,"33","02","01","33|02|01","Human Settlements","Integrated Human Settlements Planning and Development","Management for Integrated Human Settlements Planning and Development"]
[null,null,null,null,null,33,2,2,"33","02","02","33|02|02","Human Settlements","Integrated Human Settlements Planning and Development","Macro Sector Planning"]
[null,null,null,null,null,33,2,3,"33","02","03","33|02|03","Human Settlements","Integrated Human Settlements Planning and Development","Macro Policy and Research"]
[null,null,null,null,null,33,2,4,"33","02","04","33|02|04","Human Settlements","Integrated Human Settlements Planning and Development","Monitoring and Evaluation"]
[null,null,null,null,null,33,2,5,"33","02","05","33|02|05","Human Settlements","Integrated Human Settlements Planning and Development","Public Entity Oversight"]
[null,null,null,null,null,33,2,6,"33","02","06","33|02|06","Human Settlements","Integrated Human Settlements Planning and Development","Grant Management"]
[null,null,null,null,null,33,2,7,"33","02","07","33|02|07","Human Settlements","Integrated Human Settlements Planning and Development","Capacity Building and Sector Support"]
[null,null,null,null,null,33,3,1,"33","03","01","33|03|01","Human Settlements","Informal Settlements","Management for Informal Settlements"]
[null,null,null,null,null,33,3,4,"33","03","04","33|03|04","Human Settlements","Informal Settlements","Grant Management"]
[null,null,null,null,null,33,3,5,"33","03","05","33|03|05","Human Settlements","Informal Settlements","Capacity Building and Sector Support"]
[null,null,null,null,null,33,4,1,"33","04","01","33|04|01","Human Settlements","Rental and Social Housing","Management for Rental and Social Housing"]
[null,null,null,null,null,33,4,4,"33","04","04","33|04|04","Human Settlements","Rental and Social Housing","Public Entity Oversight"]
[null,null,null,null,null,33,4,5,"33","04","05","33|04|05","Human Settlements","Rental and Social Housing","Capacity Building and Sector Support"]
[null,null,null,null,null,33,5,1,"33","05","01","33|05|01","Human Settlements","Affordable Housing","Management for Affordable Housing"]
[null,null,null,null,null,33,5,4,"33","05","04","33|05|04","Human Settlements","Affordable Housing","Public Entity Oversight"]
[null,null,null,null,null,33,5,6,"33","05","06","33|05|06","Human Settlements","Affordable Housing","Capacity Building and Sector Support"]
[null,null,null,null,null,34,1,1,"34","01","01","34|01|01","Mineral Resources and Energy","Administration","Ministry"]
[null,null,null,null,null,34,1,2,"34","01","02","34|01|02","Mineral Resources and Energy","Administration","Departmental Management"]
[null,null,null,null,null,34,1,3,"34","01","03","34|01|03","Mineral Resources and Energy","Administration","Audit Services"]
[null,null,null,null,null,34,1,4,"34","01","04","34|01|04","Mineral Resources and Energy","Administration","Financial Administration"]
[null,null,null,null,null,34,1,5,"34","01","05","34|01|05","Mineral Resources and Energy","Administration","Corporate Services"]
[null,null,null,null,null,34,1,6,"34","01","06","34|01|06","Mineral Resources and Energy","Administration","Office Accommodation"]
[null,null,null,null,null,34,2,1,"34","02","01","34|02|01","Mineral Resources and Energy","Minerals and Petroleum Regulation","Minerals and Petroleum Management "]
[null,null,null,null,null,34,2,2,"34","02","02","34|02|02","Mineral Resources and Energy","Minerals and Petroleum Regulation","Mineral Regulation and Administration"]
[null,null,null,null,null,34,2,3,"34","02","03","34|02|03","Mineral Resources and Energy","Minerals and Petroleum Regulation","Environmental Enforcement and Compliance"]
[null,null,null,null,null,34,2,4,"34","02","04","34|02|04","Mineral Resources and Energy","Minerals and Petroleum Regulation","Petroleum Compliance Monitoring, Enforcement and Fuel Pricing"]
[null,null,null,null,null,34,2,5,"34","02","05","34|02|05","Mineral Resources and Energy","Minerals and Petroleum Regulation","Petroleum Licensing and Fuel Supply"]
[null,null,null,null,null,34,3,1,"34","03","01","34|03|01","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Mining, Minerals and Energy Policy Development Management"]
[null,null,null,null,null,34,3,2,"34","03","02","34|03|02","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Minerals and Petroleum Policy"]
[null,null,null,null,null,34,3,3,"34","03","03","34|03|03","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Nuclear, Electricity and Gas Policy"]
[null,null,null,null,null,34,3,4,"34","03","04","34|03|04","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Economic Analysis and Statistics"]
[null,null,null,null,null,34,3,5,"34","03","05","34|03|05","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Economic Growth, Promotion and Global Relations"]
[null,null,null,null,null,34,3,6,"34","03","06","34|03|06","Mineral Resources and Energy","Mining, Minerals and Energy Policy Development","Minerals and Energy Planning"]
[null,null,null,null,null,34,4,1,"34","04","01","34|04|01","Mineral Resources and Energy","Mine Health and Safety Inspectorate","Mine Health and Safety Management"]
[null,null,null,null,null,34,4,2,"34","04","02","34|04|02","Mineral Resources and Energy","Mine Health and Safety Inspectorate","Mine Health and Safety Regions"]
[null,null,null,null,null,34,4,3,"34","04","03","34|04|03","Mineral Resources and Energy","Mine Health and Safety Inspectorate","Occupational Health"]
[null,null,null,null,null,34,5,1,"34","05","01","34|05|01","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Programmes and Projects Management     "]
[null,null,null,null,null,34,5,2,"34","05","02","34|05|02","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Integrated National Electrification Programme"]
[null,null,null,null,null,34,5,3,"34","05","03","34|05|03","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Programmes and Projects Management Office"]
[null,null,null,null,null,34,5,4,"34","05","04","34|05|04","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Regional Programmes and Projects Management Office"]
[null,null,null,null,null,34,5,5,"34","05","05","34|05|05","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Electricity Infrastructure and Industry Transformation"]
[null,null,null,null,null,34,5,6,"34","05","06","34|05|06","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Energy Efficiency Projects"]
[null,null,null,null,null,34,5,7,"34","05","07","34|05|07","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Renewable Energy Projects"]
[null,null,null,null,null,34,5,8,"34","05","08","34|05|08","Mineral Resources and Energy","Mineral and Energy Resources Programmes and Projects","Environmental Management Projects"]
[null,null,null,null,null,34,6,1,"34","06","01","34|06|01","Mineral Resources and Energy","Nuclear Energy Regulation and Management","Nuclear Energy Management"]
[null,null,null,null,null,34,6,2,"34","06","02","34|06|02","Mineral Resources and Energy","Nuclear Energy Regulation and Management","Nuclear Safety and Technology"]
[null,null,null,null,null,34,6,3,"34","06","03","34|06|03","Mineral Resources and Energy","Nuclear Energy Regulation and Management","Nuclear Non-Proliferation and Radiation Security"]
[null,null,null,null,null,35,1,1,"35","01","01","35|01|01","Science and Innovation","Administration","Ministry"]
[null,null,null,null,null,35,1,2,"35","01","02","35|01|02","Science and Innovation","Administration","Institutional Planning and Support"]
[null,null,null,null,null,35,1,3,"35","01","03","35|01|03","Science and Innovation","Administration","Corporate Services"]
[null,null,null,null,null,35,1,4,"35","01","04","35|01|04","Science and Innovation","Administration","Office Accommodation"]
[null,null,null,null,null,35,2,1,"35","02","01","35|02|01","Science and Innovation","Technology Innovation","Space Science"]
[null,null,null,null,null,35,2,2,"35","02","02","35|02|02","Science and Innovation","Technology Innovation","Hydrogen and Energy"]
[null,null,null,null,null,35,2,3,"35","02","03","35|02|03","Science and Innovation","Technology Innovation","Bio-innovation"]
[null,null,null,null,null,35,2,4,"35","02","04","35|02|04","Science and Innovation","Technology Innovation","Innovation Priorities and Instruments"]
[null,null,null,null,null,35,2,5,"35","02","05","35|02|05","Science and Innovation","Technology Innovation","National Intellectual Property Management Office"]
[null,null,null,null,null,35,2,6,"35","02","06","35|02|06","Science and Innovation","Technology Innovation","Office of the Deputy Director-General: Technology Innovation"]
[null,null,null,null,null,35,3,1,"35","03","01","35|03|01","Science and Innovation","International Cooperation and Resources","Multilateral Cooperation and Africa"]
[null,null,null,null,null,35,3,2,"35","03","02","35|03|02","Science and Innovation","International Cooperation and Resources","International Resources"]
[null,null,null,null,null,35,3,3,"35","03","03","35|03|03","Science and Innovation","International Cooperation and Resources","Overseas Bilateral Cooperation"]
[null,null,null,null,null,35,3,4,"35","03","04","35|03|04","Science and Innovation","International Cooperation and Resources","Office of the Deputy Director-General: International Cooperation and Resources"]
[null,null,null,null,null,35,4,1,"35","04","01","35|04|01","Science and Innovation","Research, Development and Support","Human Capital and Science Promotions"]
[null,null,null,null,null,35,4,2,"35","04","02","35|04|02","Science and Innovation","Research, Development and Support","Science Missions"]
[null,null,null,null,null,35,4,3,"35","04","03","35|04|03","Science and Innovation","Research, Development and Support","Basic Science and Infrastructure"]
[null,null,null,null,null,35,4,4,"35","04","04","35|04|04","Science and Innovation","Research, Development and Support","Astronomy"]
[null,null,null,null,null,35,4,5,"35","04","05","35|04|05","Science and Innovation","Research, Development and Support","Office of the Deputy Director-General: Research, Development and Support"]
[null,null,null,null,null,35,5,1,"35","05","01","35|05|01","Science and Innovation","Socioeconomic Innovation Partnerships","Sector Innovation and Green Economy"]
[null,null,null,null,null,35,5,2,"35","05","02","35|05|02","Science and Innovation","Socioeconomic Innovation Partnerships","Innovation for Inclusive Development"]
[null,null,null,null,null,35,5,3,"35","05","03","35|05|03","Science and Innovation","Socioeconomic Innovation Partnerships","Science and Technology Investment"]
[null,null,null,null,null,35,5,4,"35","05","04","35|05|04","Science and Innovation","Socioeconomic Innovation Partnerships","Technology Localisation, Beneficiation and Advanced Manufacturing"]
[null,null,null,null,null,35,5,5,"35","05","05","35|05|05","Science and Innovation","Socioeconomic Innovation Partnerships","Office of the DDG: Socio-Economic Innovation Partnership"]
[null,null,null,null,null,36,1,1,"36","01","01","36|01|01","Small Business Development","Administration","Ministry"]
[null,null,null,null,null,36,1,2,"36","01","02","36|01|02","Small Business Development","Administration","Departmental Management"]
[null,null,null,null,null,36,1,3,"36","01","03","36|01|03","Small Business Development","Administration","Corporate Services"]
[null,null,null,null,null,36,1,4,"36","01","04","36|01|04","Small Business Development","Administration","Financial Management"]
[null,null,null,null,null,36,1,5,"36","01","05","36|01|05","Small Business Development","Administration","Communications"]
[null,null,null,null,null,36,2,1,"36","02","01","36|02|01","Small Business Development","Sector Policy and Research","Research"]
[null,null,null,null,null,36,2,2,"36","02","02","36|02|02","Small Business Development","Sector Policy and Research","Policy and Legislation"]
[null,null,null,null,null,36,2,3,"36","02","03","36|02|03","Small Business Development","Sector Policy and Research","International Relations"]
[null,null,null,null,null,36,2,4,"36","02","04","36|02|04","Small Business Development","Sector Policy and Research","Monitoring and Evaluation"]
[null,null,null,null,null,36,3,1,"36","03","01","36|03|01","Small Business Development","Integrated Cooperative Development","Cooperatives Development"]
[null,null,null,null,null,36,3,2,"36","03","02","36|03|02","Small Business Development","Integrated Cooperative Development","Cooperatives Programme Design and Support"]
[null,null,null,null,null,36,3,3,"36","03","03","36|03|03","Small Business Development","Integrated Cooperative Development","Supplier Development and Market Access Support"]
[null,null,null,null,null,36,4,1,"36","04","01","36|04|01","Small Business Development","Enterprise Development and Entrepreneurship","Enterprise and Supplier Development"]
[null,null,null,null,null,36,4,2,"36","04","02","36|04|02","Small Business Development","Enterprise Development and Entrepreneurship","SMMEs Programme Design and Support"]
[null,null,null,null,null,36,4,3,"36","04","03","36|04|03","Small Business Development","Enterprise Development and Entrepreneurship","SMME Competitiveness"]
[null,null,null,null,null,36,4,4,"36","04","04","36|04|04","Small Business Development","Enterprise Development and Entrepreneurship","Entrepreneurship"]
[null,null,null,null,null,37,1,1,"37","01","01","37|01|01","Sports, Arts and Culture","Administration","Ministry"]
[null,null,null,null,null,37,1,2,"37","01","02","37|01|02","Sports, Arts and Culture","Administration","Management"]
[null,null,null,null,null,37,1,3,"37","01","03","37|01|03","Sports, Arts and Culture","Administration","Strategic Management and Planning"]
[null,null,null,null,null,37,1,4,"37","01","04","37|01|04","Sports, Arts and Culture","Administration","Corporate Services"]
[null,null,null,null,null,37,1,5,"37","01","05","37|01|05","Sports, Arts and Culture","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,37,1,6,"37","01","06","37|01|06","Sports, Arts and Culture","Administration","Office Accommodation"]
[null,null,null,null,null,37,2,1,"37","02","01","37|02|01","Sports, Arts and Culture","Recreation Development and Sport Promotion","Winning Nation"]
[null,null,null,null,null,37,2,2,"37","02","02","37|02|02","Sports, Arts and Culture","Recreation Development and Sport Promotion","Active Nation"]
[null,null,null,null,null,37,2,3,"37","02","03","37|02|03","Sports, Arts and Culture","Recreation Development and Sport Promotion","Sport Support"]
[null,null,null,null,null,37,2,4,"37","02","04","37|02|04","Sports, Arts and Culture","Recreation Development and Sport Promotion","Infrastructure Support"]
[null,null,null,null,null,37,3,1,"37","03","01","37|03|01","Sports, Arts and Culture","Arts and Culture Promotion and Development","National Language Services"]
[null,null,null,null,null,37,3,2,"37","03","02","37|03|02","Sports, Arts and Culture","Arts and Culture Promotion and Development","Pan South African Language Board"]
[null,null,null,null,null,37,3,3,"37","03","03","37|03|03","Sports, Arts and Culture","Arts and Culture Promotion and Development","Cultural and Creative Industries Development"]
[null,null,null,null,null,37,3,4,"37","03","04","37|03|04","Sports, Arts and Culture","Arts and Culture Promotion and Development","International Cooperation "]
[null,null,null,null,null,37,3,5,"37","03","05","37|03|05","Sports, Arts and Culture","Arts and Culture Promotion and Development","Social Cohesion and Nation Building"]
[null,null,null,null,null,37,3,6,"37","03","06","37|03|06","Sports, Arts and Culture","Arts and Culture Promotion and Development","Mzansi Golden Economy"]
[null,null,null,null,null,37,3,7,"37","03","07","37|03|07","Sports, Arts and Culture","Arts and Culture Promotion and Development","Performing Arts Institutions"]
[null,null,null,null,null,37,3,8,"37","03","08","37|03|08","Sports, Arts and Culture","Arts and Culture Promotion and Development","National Film and Video Foundation"]
[null,null,null,null,null,37,3,9,"37","03","09","37|03|09","Sports, Arts and Culture","Arts and Culture Promotion and Development","National Arts Council"]
[null,null,null,null,null,37,4,1,"37","04","01","37|04|01","Sports, Arts and Culture","Heritage Promotion and Preservation","Heritage Promotion "]
[null,null,null,null,null,37,4,2,"37","04","02","37|04|02","Sports, Arts and Culture","Heritage Promotion and Preservation","National Archive Services"]
[null,null,null,null,null,37,4,3,"37","04","03","37|04|03","Sports, Arts and Culture","Heritage Promotion and Preservation","Heritage Institutions"]
[null,null,null,null,null,37,4,4,"37","04","04","37|04|04","Sports, Arts and Culture","Heritage Promotion and Preservation","National Library Services"]
[null,null,null,null,null,37,4,5,"37","04","05","37|04|05","Sports, Arts and Culture","Heritage Promotion and Preservation","Public Library Services"]
[null,null,null,null,null,37,4,6,"37","04","06","37|04|06","Sports, Arts and Culture","Heritage Promotion and Preservation","South African Heritage Resource Agency"]
[null,null,null,null,null,37,4,7,"37","04","07","37|04|07","Sports, Arts and Culture","Heritage Promotion and Preservation","South African Geographical Names Council"]
[null,null,null,null,null,37,4,8,"37","04","08","37|04|08","Sports, Arts and Culture","Heritage Promotion and Preservation","National Heritage Council "]
[null,null,null,null,null,38,1,1,"38","01","01","38|01|01","Tourism","Administration","Ministry"]
[null,null,null,null,null,38,1,2,"38","01","02","38|01|02","Tourism","Administration","Management"]
[null,null,null,null,null,38,1,3,"38","01","03","38|01|03","Tourism","Administration","Corporate Management"]
[null,null,null,null,null,38,1,4,"38","01","04","38|01|04","Tourism","Administration","Financial Management"]
[null,null,null,null,null,38,1,5,"38","01","05","38|01|05","Tourism","Administration","Office Accommodation"]
[null,null,null,null,null,38,2,1,"38","02","01","38|02|01","Tourism","Tourism Research, Policy and International Relations","Tourism Research, Policy and International Relations Management"]
[null,null,null,null,null,38,2,2,"38","02","02","38|02|02","Tourism","Tourism Research, Policy and International Relations","Research and Knowledge Management"]
[null,null,null,null,null,38,2,3,"38","02","03","38|02|03","Tourism","Tourism Research, Policy and International Relations","Policy Planning and Strategy"]
[null,null,null,null,null,38,2,4,"38","02","04","38|02|04","Tourism","Tourism Research, Policy and International Relations","South African Tourism"]
[null,null,null,null,null,38,2,5,"38","02","05","38|02|05","Tourism","Tourism Research, Policy and International Relations","International Relations and Cooperation"]
[null,null,null,null,null,38,3,1,"38","03","01","38|03|01","Tourism","Destination Development","Destination Development Management"]
[null,null,null,null,null,38,3,2,"38","03","02","38|03|02","Tourism","Destination Development","Tourism Enhancement"]
[null,null,null,null,null,38,3,3,"38","03","03","38|03|03","Tourism","Destination Development","Destination Planning and Investment Coordination"]
[null,null,null,null,null,38,3,4,"38","03","04","38|03|04","Tourism","Destination Development","Working for Tourism"]
[null,null,null,null,null,38,4,1,"38","04","01","38|04|01","Tourism","Tourism Sector Support Services","Tourism Sector Support Services Management"]
[null,null,null,null,null,38,4,2,"38","04","02","38|04|02","Tourism","Tourism Sector Support Services","Tourism Human Resource Development"]
[null,null,null,null,null,38,4,3,"38","04","03","38|04|03","Tourism","Tourism Sector Support Services","Enterprise Development and Transformation"]
[null,null,null,null,null,38,4,4,"38","04","04","38|04|04","Tourism","Tourism Sector Support Services","Tourism Visitor Services"]
[null,null,null,null,null,38,4,5,"38","04","05","38|04|05","Tourism","Tourism Sector Support Services","Tourism Incentive Programme"]
[null,null,null,null,null,39,1,1,"39","01","01","39|01|01","Trade, Industry and Competition","Administration","Ministry"]
[null,null,null,null,null,39,1,2,"39","01","02","39|01|02","Trade, Industry and Competition","Administration","Office of the Director-General"]
[null,null,null,null,null,39,1,3,"39","01","03","39|01|03","Trade, Industry and Competition","Administration","Corporate Management Services"]
[null,null,null,null,null,39,1,4,"39","01","04","39|01|04","Trade, Industry and Competition","Administration","Office Accommodation"]
[null,null,null,null,null,39,1,5,"39","01","05","39|01|05","Trade, Industry and Competition","Administration","Financial Management Services"]
[null,null,null,null,null,39,1,6,"39","01","06","39|01|06","Trade, Industry and Competition","Administration","Marketing Communication and Media Relations"]
[null,null,null,null,null,39,2,1,"39","02","01","39|02|01","Trade, Industry and Competition","Trade Policy, Negotiations and Cooperation","International Trade Development"]
[null,null,null,null,null,39,2,2,"39","02","02","39|02|02","Trade, Industry and Competition","Trade Policy, Negotiations and Cooperation","African Multilateral Economic Development"]
[null,null,null,null,null,39,3,1,"39","03","01","39|03|01","Trade, Industry and Competition","Spatial Industrial Development and Economic Transformation","Enterprise Competitiveness"]
[null,null,null,null,null,39,3,2,"39","03","02","39|03|02","Trade, Industry and Competition","Spatial Industrial Development and Economic Transformation","Equity and Empowerment"]
[null,null,null,null,null,39,3,3,"39","03","03","39|03|03","Trade, Industry and Competition","Spatial Industrial Development and Economic Transformation","Regional Industrial Development"]
[null,null,null,null,null,39,4,1,"39","04","01","39|04|01","Trade, Industry and Competition","Industrial Competitiveness and Growth","Industrial Competitiveness"]
[null,null,null,null,null,39,4,2,"39","04","02","39|04|02","Trade, Industry and Competition","Industrial Competitiveness and Growth","Customised Sector Programmes"]
[null,null,null,null,null,39,5,1,"39","05","01","39|05|01","Trade, Industry and Competition","Consumer and Corporate Regulation","Policy and Legislative Development"]
[null,null,null,null,null,39,5,2,"39","05","02","39|05|02","Trade, Industry and Competition","Consumer and Corporate Regulation","Enforcement and Compliance"]
[null,null,null,null,null,39,5,3,"39","05","03","39|05|03","Trade, Industry and Competition","Consumer and Corporate Regulation","Regulatory Services"]
[null,null,null,null,null,39,6,1,"39","06","01","39|06|01","Trade, Industry and Competition","Industrial Financing","Broadening Participation and Industrial Incentives"]
[null,null,null,null,null,39,6,2,"39","06","02","39|06|02","Trade, Industry and Competition","Industrial Financing","Manufacturing Incentives"]
[null,null,null,null,null,39,6,3,"39","06","03","39|06|03","Trade, Industry and Competition","Industrial Financing","Services Investment Incentives"]
[null,null,null,null,null,39,6,4,"39","06","04","39|06|04","Trade, Industry and Competition","Industrial Financing","Infrastructure Investment Support"]
[null,null,null,null,null,39,6,5,"39","06","05","39|06|05","Trade, Industry and Competition","Industrial Financing","Product and Systems Development"]
[null,null,null,null,null,39,6,6,"39","06","06","39|06|06","Trade, Industry and Competition","Industrial Financing","Strategic Partnership and Customer Care"]
[null,null,null,null,null,39,7,1,"39","07","01","39|07|01","Trade, Industry and Competition","Export Development, Promotion and Outward Investments","Trade Invest Africa"]
[null,null,null,null,null,39,7,2,"39","07","02","39|07|02","Trade, Industry and Competition","Export Development, Promotion and Outward Investments","Export Promotion and Marketing"]
[null,null,null,null,null,39,7,3,"39","07","03","39|07|03","Trade, Industry and Competition","Export Development, Promotion and Outward Investments","Trade and Investment Foreign Services Management Unit"]
[null,null,null,null,null,39,7,4,"39","07","04","39|07|04","Trade, Industry and Competition","Export Development, Promotion and Outward Investments","Export Development and Support"]
[null,null,null,null,null,39,8,1,"39","08","01","39|08|01","Trade, Industry and Competition","Inward Investment Attraction, Facilitation and Aftercare","Investment Promotion"]
[null,null,null,null,null,39,8,2,"39","08","02","39|08|02","Trade, Industry and Competition","Inward Investment Attraction, Facilitation and Aftercare","Investment and Interdepartmental Clearing House"]
[null,null,null,null,null,39,8,3,"39","08","03","39|08|03","Trade, Industry and Competition","Inward Investment Attraction, Facilitation and Aftercare","Investor Support and Aftercare"]
[null,null,null,null,null,39,9,1,"39","09","01","39|09|01","Trade, Industry and Competition","Competition Policy and Economic Planning","Economic Planning"]
[null,null,null,null,null,39,9,2,"39","09","02","39|09|02","Trade, Industry and Competition","Competition Policy and Economic Planning","Spatial economic Development Action Plan"]
[null,null,null,null,null,39,9,2,"39","09","02","39|09|02","Trade, Industry and Competition","Competition Policy and Economic Planning","Spatial Economic Development Action Plan"]
[null,null,null,null,null,39,9,3,"39","09","03","39|09|03","Trade, Industry and Competition","Competition Policy and Economic Planning","Investment and Development"]
[null,null,null,null,null,39,9,4,"39","09","04","39|09|04","Trade, Industry and Competition","Competition Policy and Economic Planning","Provincial Economic Coordination"]
[null,null,null,null,null,39,9,5,"39","09","05","39|09|05","Trade, Industry and Competition","Competition Policy and Economic Planning","Competition Oversight"]
[null,null,null,null,null,39,9,6,"39","09","06","39|09|06","Trade, Industry and Competition","Competition Policy and Economic Planning","Economic Regulatory Bodies"]
[null,null,null,null,null,39,9,7,"39","09","07","39|09|07","Trade, Industry and Competition","Competition Policy and Economic Planning","Development Finance Institutions"]
[null,null,null,null,null,39,9,8,"39","09","08","39|09|08","Trade, Industry and Competition","Competition Policy and Economic Planning","Sector and Workplace Dialogue and Capacity Building"]
[null,null,null,null,null,39,9,9,"39","09","09","39|09|09","Trade, Industry and Competition","Competition Policy and Economic Planning","Market Inquiries, Mergers and Acquisitions, and Abuse of Dominance"]
[null,null,null,null,null,39,10,1,"39","10","01","39|10|01","Trade, Industry and Competition","Economic Research and Coordination","Economic Research and Policy Coordination"]
[null,null,null,null,null,39,10,2,"39","10","02","39|10|02","Trade, Industry and Competition","Economic Research and Coordination","Macroeconomic Policy"]
[null,null,null,null,null,39,10,3,"39","10","03","39|10|03","Trade, Industry and Competition","Economic Research and Coordination","Microeconomic Policy"]
[null,null,null,null,null,39,10,4,"39","10","04","39|10|04","Trade, Industry and Competition","Economic Research and Coordination","Growth Path and Creation of Decent Work"]
[null,null,null,null,null,39,10,5,"39","10","05","39|10|05","Trade, Industry and Competition","Economic Research and Coordination","Productivity, Entrepreneurship and Innovation"]
[null,null,null,null,null,40,1,1,"40","01","01","40|01|01","Transport","Administration","Ministry"]
[null,null,null,null,null,40,1,2,"40","01","02","40|01|02","Transport","Administration","Management"]
[null,null,null,null,null,40,1,3,"40","01","03","40|01|03","Transport","Administration","Corporate Services"]
[null,null,null,null,null,40,1,4,"40","01","04","40|01|04","Transport","Administration","Communications"]
[null,null,null,null,null,40,1,5,"40","01","05","40|01|05","Transport","Administration","Office Accommodation"]
[null,null,null,null,null,40,2,1,"40","02","01","40|02|01","Transport","Integrated Transport Planning","Macro Sector Planning"]
[null,null,null,null,null,40,2,2,"40","02","02","40|02|02","Transport","Integrated Transport Planning","Freight Logistics"]
[null,null,null,null,null,40,2,3,"40","02","03","40|02|03","Transport","Integrated Transport Planning","Modelling and Economic Analysis"]
[null,null,null,null,null,40,2,4,"40","02","04","40|02|04","Transport","Integrated Transport Planning","Regional Integration"]
[null,null,null,null,null,40,2,5,"40","02","05","40|02|05","Transport","Integrated Transport Planning","Research and Innovation"]
[null,null,null,null,null,40,2,6,"40","02","06","40|02|06","Transport","Integrated Transport Planning","Integrated Transport Planning Administration Support"]
[null,null,null,null,null,40,3,1,"40","03","01","40|03|01","Transport","Rail Transport","Rail Regulation"]
[null,null,null,null,null,40,3,2,"40","03","02","40|03|02","Transport","Rail Transport","Rail Infrastructure and Industry Development"]
[null,null,null,null,null,40,3,3,"40","03","03","40|03|03","Transport","Rail Transport","Rail Operations"]
[null,null,null,null,null,40,3,4,"40","03","04","40|03|04","Transport","Rail Transport","Rail Oversight"]
[null,null,null,null,null,40,3,5,"40","03","05","40|03|05","Transport","Rail Transport","Rail Administration Support"]
[null,null,null,null,null,40,4,1,"40","04","01","40|04|01","Transport","Road Transport","Road Regulation"]
[null,null,null,null,null,40,4,2,"40","04","02","40|04|02","Transport","Road Transport","Road Infrastructure and Industry Development"]
[null,null,null,null,null,40,4,3,"40","04","03","40|04|03","Transport","Road Transport","Road Oversight"]
[null,null,null,null,null,40,4,4,"40","04","04","40|04|04","Transport","Road Transport","Road Administration Support"]
[null,null,null,null,null,40,4,5,"40","04","05","40|04|05","Transport","Road Transport","Road Engineering Standards"]
[null,null,null,null,null,40,5,1,"40","05","01","40|05|01","Transport","Civil Aviation","Aviation Policy and Regulations"]
[null,null,null,null,null,40,5,2,"40","05","02","40|05|02","Transport","Civil Aviation","Aviation Economic Analysis and Industry Development"]
[null,null,null,null,null,40,5,3,"40","05","03","40|05|03","Transport","Civil Aviation","Aviation Safety, Security, Environment and Search and Rescue"]
[null,null,null,null,null,40,5,4,"40","05","04","40|05|04","Transport","Civil Aviation","Aviation Oversight"]
[null,null,null,null,null,40,5,5,"40","05","05","40|05|05","Transport","Civil Aviation","Aviation Administration Support"]
[null,null,null,null,null,40,6,1,"40","06","01","40|06|01","Transport","Maritime Transport","Maritime Policy Development"]
[null,null,null,null,null,40,6,2,"40","06","02","40|06|02","Transport","Maritime Transport","Maritime Infrastructure and Industry Development"]
[null,null,null,null,null,40,6,3,"40","06","03","40|06|03","Transport","Maritime Transport","Implementation, monitoring and evaluations"]
[null,null,null,null,null,40,6,3,"40","06","03","40|06|03","Transport","Maritime Transport","Implementation, Monitoring and Evaluations"]
[null,null,null,null,null,40,6,4,"40","06","04","40|06|04","Transport","Maritime Transport","Maritime Oversight"]
[null,null,null,null,null,40,6,5,"40","06","05","40|06|05","Transport","Maritime Transport","Maritime Administration Support"]
[null,null,null,null,null,40,7,1,"40","07","01","40|07|01","Transport","Public Transport","Public Transport Regulation"]
[null,null,null,null,null,40,7,2,"40","07","02","40|07|02","Transport","Public Transport","Rural and Scholar Transport"]
[null,null,null,null,null,40,7,3,"40","07","03","40|07|03","Transport","Public Transport","Public Transport Industry Development"]
[null,null,null,null,null,40,7,4,"40","07","04","40|07|04","Transport","Public Transport","Public transport oversight"]
[null,null,null,null,null,40,7,4,"40","07","04","40|07|04","Transport","Public Transport","Public Transport Oversight"]
[null,null,null,null,null,40,7,5,"40","07","05","40|07|05","Transport","Public Transport","Public Transport Administration Support"]
[null,null,null,null,null,40,7,6,"40","07","06","40|07|06","Transport","Public Transport","Public Transport Network Development"]
[null,null,null,null,null,40,16,1,"40","16","01","40|16|01","Transport","Direct charge against the National Revenue Fund","International Oil Pollution Compensation Fund"]
[null,null,null,null,null,41,1,1,"41","01","01","41|01|01","Water and Sanitation","Administration","Ministry"]
[null,null,null,null,null,41,1,2,"41","01","02","41|01|02","Water and Sanitation","Administration","Departmental Management"]
[null,null,null,null,null,41,1,3,"41","01","03","41|01|03","Water and Sanitation","Administration","Internal Audit"]
[null,null,null,null,null,41,1,4,"41","01","04","41|01|04","Water and Sanitation","Administration","Corporate Services"]
[null,null,null,null,null,41,1,5,"41","01","05","41|01|05","Water and Sanitation","Administration","Financial Management"]
[null,null,null,null,null,41,1,6,"41","01","06","41|01|06","Water and Sanitation","Administration","Office Accommodation"]
[null,null,null,null,null,41,1,7,"41","01","07","41|01|07","Water and Sanitation","Administration","Programme Management Unit"]
[null,null,null,null,null,41,1,8,"41","01","08","41|01|08","Water and Sanitation","Administration","International Water Support"]
[null,null,null,null,null,41,2,1,"41","02","01","41|02|01","Water and Sanitation","Water Planning and Information Management","Water Planning, Information Management and Support"]
[null,null,null,null,null,41,2,2,"41","02","02","41|02|02","Water and Sanitation","Water Planning and Information Management","Integrated Planning"]
[null,null,null,null,null,41,2,3,"41","02","03","41|02|03","Water and Sanitation","Water Planning and Information Management","Water Ecosystems"]
[null,null,null,null,null,41,2,4,"41","02","04","41|02|04","Water and Sanitation","Water Planning and Information Management","Water Information Management"]
[null,null,null,null,null,41,2,5,"41","02","05","41|02|05","Water and Sanitation","Water Planning and Information Management","Water Services and Local Water Management"]
[null,null,null,null,null,41,2,6,"41","02","06","41|02|06","Water and Sanitation","Water Planning and Information Management","Sanitation Planning and Management"]
[null,null,null,null,null,41,2,7,"41","02","07","41|02|07","Water and Sanitation","Water Planning and Information Management","Policy and Strategy"]
[null,null,null,null,null,41,3,1,"41","03","01","41|03|01","Water and Sanitation","Water Infrastructure Development","Strategic Infrastructure Development and Management"]
[null,null,null,null,null,41,3,2,"41","03","02","41|03|02","Water and Sanitation","Water Infrastructure Development","Operation of Water Resources"]
[null,null,null,null,null,41,3,3,"41","03","03","41|03|03","Water and Sanitation","Water Infrastructure Development","Regional Bulk Infrastructure Grant"]
[null,null,null,null,null,41,3,4,"41","03","04","41|03|04","Water and Sanitation","Water Infrastructure Development","Water Services Infrastructure Grant"]
[null,null,null,null,null,41,3,5,"41","03","05","41|03|05","Water and Sanitation","Water Infrastructure Development","Accelerated Community Infrastructure Programme "]
[null,null,null,null,null,41,4,1,"41","04","01","41|04|01","Water and Sanitation","Water Sector Regulation","Water Sector Regulation Management and Support"]
[null,null,null,null,null,41,4,2,"41","04","02","41|04|02","Water and Sanitation","Water Sector Regulation","Economic and Social Regulation"]
[null,null,null,null,null,41,4,3,"41","04","03","41|04|03","Water and Sanitation","Water Sector Regulation","Water Use Authorisation and Administration"]
[null,null,null,null,null,41,4,4,"41","04","04","41|04|04","Water and Sanitation","Water Sector Regulation","Water Supply Services and Sanitation Regulation"]
[null,null,null,null,null,41,4,5,"41","04","05","41|04|05","Water and Sanitation","Water Sector Regulation","Compliance Monitoring and Enforcement"]
[null,null,null,null,null,41,4,6,"41","04","06","41|04|06","Water and Sanitation","Water Sector Regulation","Institutional Oversight"]
[null,null,null,null,null,42,1,1,"42","01","01","42|01|01","Centre for Public Service Innovation","Administration","Strategic Management"]
[null,null,null,null,null,42,1,2,"42","01","02","42|01|02","Centre for Public Service Innovation","Administration","Corporate Resource Management"]
[null,null,null,null,null,42,1,3,"42","01","03","42|01|03","Centre for Public Service Innovation","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,42,2,1,"42","02","01","42|02|01","Centre for Public Service Innovation","Public Sector Innovation","Research and Development"]
[null,null,null,null,null,42,2,2,"42","02","02","42|02|02","Centre for Public Service Innovation","Public Sector Innovation","Solution Support and Incubation"]
[null,null,null,null,null,42,2,3,"42","02","03","42|02|03","Centre for Public Service Innovation","Public Sector Innovation","Enabling Environment"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Provisional allocation not assigned to votes","Provisional allocation not assigned to votes"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Infrastructure fund not assigned to votes","Infrastructure fund not assigned to votes"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Provisional allocation for Eskom restructuring","Provisional allocation for Eskom restructuring"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Compensation of employees adjustment","Compensation of employees adjustment"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Active scenario - fiscal measures","Active scenario - fiscal measures"]
[null,null,null,null,null,50,0,0,"50","00","00","50|00|00","Below the line items","Contingency reserve","Contingency reserve"]