{"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,24,{"$f":"INDEX(AB$4:AB$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Independent Police Investigative Directorate"},{"$f":"INDEX(AC$4:AC$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Nompumelelo Radebe"},null,{"$f":"INDEX(AE$4:AE$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Nompumelelo.Radebe@treasury.gov.za"},{"$f":"INDEX(AF$4:AF$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Velisubuhle Buti"},null,{"$f":"INDEX(AH$4:AH$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Velisubuhle.Buti@treasury.gov.za"}]
[null,null,null,null,"MTEC Submission Workbook - 2021/22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Ceilings",null,null,"CoE Ceilings",null,null,null,null,null,null,"Departmental",{"$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$1&\": \"","v":"VOTE 24: "},{"$f":"MyDeptName","v":"Independent Police Investigative Directorate"},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,{"$f":"AC1","v":"Nompumelelo Radebe"},null,{"$f":"AE1","v":"Nompumelelo.Radebe@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,{"$f":"AF1","v":"Velisubuhle Buti"},null,{"$f":"AH1","v":"Velisubuhle.Buti@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":22,"n_cols":14,"rows_kept":22,"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)",357663,357663,368909,385163,0,3.1443006405471152E-2,4.4059646145797382E-2,0.10221281851904984,4.0509251915922695E-2,0,0,0]
[null,"Administration",106504,106504,114838,119900,0,7.825058213776015E-2,4.407948588446331E-2,8.0225244921790839E-2,5.7010277052892411E-2,0,0,0]
[null,"Investigation and Information Management",231411,231411,232822,243083,0,6.0973765292056115E-3,4.4072295573442277E-2,0.11550801805995503,3.1236711493505043E-2,0,0,0]
[null,"Legal and Investigation Advisory Services",7003,7003,7880,8224,0,0.12523204340996719,4.3654822335025489E-2,0.11577814443476497,7.7392047799578423E-2,0,0,0]
[null,"Compliance Monitoring and Stakeholder Management",12745,12745,13369,13956,0,4.8960376618281787E-2,4.3907547310943151E-2,5.4068514926515876E-2,4.7363198158567377E-2,0,0,0]
[null,"Grand Total",357663,357663,368909,385163,0,3.1443006405471152E-2,4.4059646145797382E-2,0.10221281851904984,4.0509251915922695E-2,0,0,0]

{"sheet":"Pivot_T","index":3,"n_rows":26,"n_cols":5,"rows_kept":26,"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",351130,362066,378019]
[null,"Compensation of employees",238621,245370,256186]
[null,"Goods and services",112509,116696,121833]
[null,"Transfers and subsidies",870,908,948]
[null,"Departmental agencies and accounts",870,908,948]
[null,"Payments for capital assets",5663,5935,6196]
[null,"Machinery and equipment",5663,5935,6196]
[null,"Grand Total",357663,368909,385163]

{"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":1035,"n_cols":79,"rows_kept":1035,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:",{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":337647},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":337814},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":337906}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"BS8-SUM(T_DataComboFile[2021/22 Revised baseline])","v":-20016},{"$f":"BT8-SUM(T_DataComboFile[2022/23 Revised baseline])","v":-31095},{"$f":"BU8-SUM(T_DataComboFile[2023/24 Revised baseline])","v":-47257}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:",{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":225355},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":224789},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":220417}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"BS11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2021/22 Revised baseline])","v":-13266},{"$f":"BT11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2022/23 Revised baseline])","v":-20581},{"$f":"BU11-SUMIF(T_DataComboFile[Econ3],\"Compensation of employees\",T_DataComboFile[2023/24 Revised baseline])","v":-35769}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:  ",{"$f":"SUBTOTAL(9,T_DataComboFile[2016/17])","v":241731},{"$f":"SUBTOTAL(9,T_DataComboFile[2017/18])","v":255335},{"$f":"SUBTOTAL(9,T_DataComboFile[2018/19])","v":314831},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Main appropriation])","v":336653},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Adjusted appropriation])","v":336653},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Revised estimate])","v":336653},{"$f":"SUBTOTAL(9,T_DataComboFile[2019/20 Preliminary outcome])","v":336653},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 Original])","v":355667},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 SAB])","v":355667},{"$f":"SUBTOTAL(9,T_DataComboFile[2020/21 Revised])","v":341906},{"$f":"SUBTOTAL(9,T_DataComboFile[2021/22 Baseline])","v":357663},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Baseline])","v":368909},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Baseline])","v":385163},{"$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":357663},{"$f":"SUBTOTAL(9,T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUBTOTAL(9,T_DataComboFile[2023/24 Revised baseline])","v":385163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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","24|Salaries and wages","2021_22","ENE2020",24,1,1,11034,46316,24,1,1,11034,"046316","24|01|01",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",9549,7871,8650,16933,10933,10933,10933,15812,15812,14916,15573,17264,18025,1,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":9549},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7871},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8650},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":16933},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10933},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10933},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10933},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15812},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15812},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14916},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15573},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17264},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18025},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":15573},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":17264},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":18025}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,1,1,11035,46317,24,1,1,11035,"046317","24|01|01",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",1197,998,1079,2474,1474,1474,1474,2310,2310,2179,2327,2579,2693,1,null,{"$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":1197},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":998},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1079},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2474},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1474},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1474},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1474},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2310},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2310},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2179},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2327},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2579},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2693},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2327},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2579},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2693}]
[null,null,"2021_22","ENE2020",24,1,1,null,46318,24,1,1,null,"046318","24|01|01",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",2130,3483,3461,3258,3432,3432,3432,3274,2407,3274,3441,3573,3732,1,null,{"$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":2130},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3483},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3461},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3258},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3432},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3432},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3432},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3274},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2407},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3274},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3441},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3573},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3732},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":3441},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3573},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3732}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,1,1,11036,46319,24,1,1,11036,"046319","24|01|01",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",52,21,26,121,89,89,89,80,58,80,85,90,94,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,1,1,11037,46320,24,1,1,11037,"046320","24|01|01",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",14,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,1,1,11038,46321,24,1,1,11038,"046321","24|01|01",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",0,1,20,993,1105,1105,1105,952,952,952,1007,1064,1111,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46322,24,1,1,null,"046322","24|01|01",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,1,1,11039,46323,24,1,1,11039,"046323","24|01|01",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",12,0,0,24,16,16,16,16,16,16,16,16,17,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,1,1,11040,46324,24,1,1,11040,"046324","24|01|01",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",76,50,83,87,119,119,119,81,67,81,85,90,94,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,1,1,11041,46325,24,1,1,11041,"046325","24|01|01",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",162,147,136,244,179,179,179,251,209,251,266,270,282,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46326,24,1,1,null,"046326","24|01|01",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,1,1,11042,46327,24,1,1,11042,"046327","24|01|01",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",104,15,24,111,65,65,65,115,67,115,121,130,136,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46328,24,1,1,null,"046328","24|01|01",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46329,24,1,1,null,"046329","24|01|01",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,1,1,11043,46330,24,1,1,11043,"046330","24|01|01",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",0,51,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46331,24,1,1,null,"046331","24|01|01",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,1,1,11044,46332,24,1,1,11044,"046332","24|01|01",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",5,90,32,10,270,270,270,18,18,18,20,22,23,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46333,24,1,1,null,"046333","24|01|01",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46334,24,1,1,null,"046334","24|01|01",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Fleet services (including government motor transport)","2021_22","ENE2020",24,1,1,11045,46335,24,1,1,11045,"046335","24|01|01",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Police services","NAT",179,61,31,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46336,24,1,1,null,"046336","24|01|01",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46337,24,1,1,null,"046337","24|01|01",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46338,24,1,1,null,"046338","24|01|01",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46339,24,1,1,null,"046339","24|01|01",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46340,24,1,1,null,"046340","24|01|01",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46341,24,1,1,null,"046341","24|01|01",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46342,24,1,1,null,"046342","24|01|01",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46343,24,1,1,null,"046343","24|01|01",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46344,24,1,1,null,"046344","24|01|01",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46345,24,1,1,null,"046345","24|01|01",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46346,24,1,1,null,"046346","24|01|01",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,1,1,11046,46347,24,1,1,11046,"046347","24|01|01",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",34,36,67,35,41,41,41,37,37,37,39,40,42,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,1,1,11047,46348,24,1,1,11047,"046348","24|01|01",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",53,122,192,187,141,141,141,115,75,115,136,144,150,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,1,1,11048,46349,24,1,1,11048,"046349","24|01|01",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",19,14,27,40,40,40,40,72,37,72,78,85,89,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46350,24,1,1,null,"046350","24|01|01",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Property payments","2021_22","ENE2020",24,1,1,11049,46351,24,1,1,11049,"046351","24|01|01",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Police services","NAT",0,1723,1761,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46352,24,1,1,null,"046352","24|01|01",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,1,1,11050,46353,24,1,1,11050,"046353","24|01|01",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",1157,886,793,1093,1050,1050,1050,1250,584,1250,1388,1402,1464,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,1,1,11051,46354,24,1,1,11051,"046354","24|01|01",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",63,102,119,149,153,153,153,95,95,95,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,1,1,11052,46355,24,1,1,11052,"046355","24|01|01",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",183,164,150,164,164,164,164,192,192,192,200,220,230,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Venues and facilities","2021_22","ENE2020",24,1,1,11053,46356,24,1,1,11053,"046356","24|01|01",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Police services","NAT",17,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46357,24,1,1,null,"046357","24|01|01",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46358,24,1,1,null,"046358","24|01|01",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46359,24,1,1,null,"046359","24|01|01",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46360,24,1,1,null,"046360","24|01|01",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46361,24,1,1,null,"046361","24|01|01",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46362,24,1,1,null,"046362","24|01|01",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46363,24,1,1,null,"046363","24|01|01",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46364,24,1,1,null,"046364","24|01|01",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46365,24,1,1,null,"046365","24|01|01",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46366,24,1,1,null,"046366","24|01|01",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46367,24,1,1,null,"046367","24|01|01",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46368,24,1,1,null,"046368","24|01|01",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46369,24,1,1,null,"046369","24|01|01",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46370,24,1,1,null,"046370","24|01|01",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46371,24,1,1,null,"046371","24|01|01",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,1,1,11054,46372,24,1,1,11054,"046372","24|01|01",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Administration","Department Management","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",19,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":19},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Other transfers to households","2021_22","ENE2020",24,1,1,11056,46373,24,1,1,11056,"046373","24|01|01",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Department Management","Employee social benefits","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",0,0,273,0,85,85,85,0,0,0,0,0,0,1,null,{"$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":273},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":85},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":85},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":85},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Other transfers to households","2021_22","ENE2020",24,1,1,11055,46374,24,1,1,11055,"046374","24|01|01",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Department Management","Employee social benefits","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",273,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":273},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46375,24,1,1,null,"046375","24|01|01",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46376,24,1,1,null,"046376","24|01|01",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46377,24,1,1,null,"046377","24|01|01",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46378,24,1,1,null,"046378","24|01|01",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46379,24,1,1,null,"046379","24|01|01",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46380,24,1,1,null,"046380","24|01|01",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46381,24,1,1,null,"046381","24|01|01",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46382,24,1,1,null,"046382","24|01|01",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46383,24,1,1,null,"046383","24|01|01",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46384,24,1,1,null,"046384","24|01|01",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46385,24,1,1,null,"046385","24|01|01",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46386,24,1,1,null,"046386","24|01|01",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46387,24,1,1,null,"046387","24|01|01",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,1,1,11057,46388,24,1,1,11057,"046388","24|01|01",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Administration","Department Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",0,0,1181,0,11,11,11,0,0,0,0,0,0,1,null,{"$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":1181},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46389,24,1,1,null,"046389","24|01|01",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46390,24,1,1,null,"046390","24|01|01",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46391,24,1,1,null,"046391","24|01|01",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46392,24,1,1,null,"046392","24|01|01",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46393,24,1,1,null,"046393","24|01|01",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,1,null,46394,24,1,1,null,"046394","24|01|01",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Administration","Department Management",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,1,2,11058,46395,24,1,2,11058,"046395","24|01|02",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",15197,15651,17477,18555,14255,14255,14255,17403,17403,16417,17247,19118,19961,1,null,{"$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":15197},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15651},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17477},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18555},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14255},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14255},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14255},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17403},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17403},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":16417},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17247},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19118},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19961},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":17247},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":19118},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":19961}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,1,2,11059,46396,24,1,2,11059,"046396","24|01|02",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",2250,2524,2831,3160,2460,2460,2460,2964,2964,2796,2872,3183,3323,1,null,{"$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":2250},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2524},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2831},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3160},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2460},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2460},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2460},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2964},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2964},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2796},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2872},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3183},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3323},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2872},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3183},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3323}]
[null,null,"2021_22","ENE2020",24,1,2,null,46397,24,1,2,null,"046397","24|01|02",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",9257,15034,23409,16421,15788,15788,15788,17363,14936,17363,18380,19056,19895,1,null,{"$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":9257},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15034},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":23409},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":16421},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15788},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15788},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15788},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17363},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14936},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17363},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":18380},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19056},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19895},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":18380},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":19056},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":19895}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,1,2,11060,46398,24,1,2,11060,"046398","24|01|02",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",29,16,25,13,25,25,25,15,10,15,17,21,22,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,1,2,11061,46399,24,1,2,11061,"046399","24|01|02",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",140,143,109,200,150,150,150,210,100,210,220,230,240,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,1,2,11062,46400,24,1,2,11062,"046400","24|01|02",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",124,0,5,241,241,241,241,245,148,245,255,278,290,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46401,24,1,2,null,"046401","24|01|02",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,1,2,11063,46402,24,1,2,11063,"046402","24|01|02",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",23,9,0,96,76,76,76,96,96,96,104,112,117,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,1,2,11064,46403,24,1,2,11064,"046403","24|01|02",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",11,1,3,8,6,6,6,8,2,8,9,9,9,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,1,2,11065,46404,24,1,2,11065,"046404","24|01|02",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",1092,784,842,973,646,646,646,976,493,976,1026,1023,1068,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Computer services","2021_22","ENE2020",24,1,2,11066,46405,24,1,2,11066,"046405","24|01|02",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Police services","NAT",3355,4578,9032,5592,5010,5010,5010,5592,5213,5592,5897,6092,6360,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,1,2,11067,46406,24,1,2,11067,"046406","24|01|02",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",88,126,128,102,112,112,112,107,57,107,113,117,122,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46407,24,1,2,null,"046407","24|01|02",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46408,24,1,2,null,"046408","24|01|02",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,1,2,11068,46409,24,1,2,11068,"046409","24|01|02",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",28,197,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46410,24,1,2,null,"046410","24|01|02",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,1,2,11069,46411,24,1,2,11069,"046411","24|01|02",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",100,7,254,310,1261,1261,1261,361,261,361,344,357,373,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46412,24,1,2,null,"046412","24|01|02",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46413,24,1,2,null,"046413","24|01|02",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Fleet services (including government motor transport)","2021_22","ENE2020",24,1,2,11070,46414,24,1,2,11070,"046414","24|01|02",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Police services","NAT",349,1154,608,517,411,411,411,986,369,986,1240,1027,1072,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46415,24,1,2,null,"046415","24|01|02",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46416,24,1,2,null,"046416","24|01|02",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46417,24,1,2,null,"046417","24|01|02",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46418,24,1,2,null,"046418","24|01|02",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46419,24,1,2,null,"046419","24|01|02",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46420,24,1,2,null,"046420","24|01|02",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46421,24,1,2,null,"046421","24|01|02",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46422,24,1,2,null,"046422","24|01|02",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46423,24,1,2,null,"046423","24|01|02",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46424,24,1,2,null,"046424","24|01|02",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46425,24,1,2,null,"046425","24|01|02",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,1,2,11071,46426,24,1,2,11071,"046426","24|01|02",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",111,76,505,151,94,94,94,120,120,120,138,174,182,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,1,2,11072,46427,24,1,2,11072,"046427","24|01|02",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",86,164,202,200,172,172,172,213,128,213,222,230,240,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,1,2,11073,46428,24,1,2,11073,"046428","24|01|02",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",760,4962,9188,5571,4977,4977,4977,5763,5743,5763,5989,6417,6700,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46429,24,1,2,null,"046429","24|01|02",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Property payments","2021_22","ENE2020",24,1,2,11074,46430,24,1,2,11074,"046430","24|01|02",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Police services","NAT",2096,2308,1644,1296,1273,1273,1273,1522,1522,1522,1600,1673,1747,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46431,24,1,2,null,"046431","24|01|02",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,1,2,11075,46432,24,1,2,11075,"046432","24|01|02",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",764,324,653,483,661,661,661,518,255,518,531,538,562,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,1,2,11076,46433,24,1,2,11076,"046433","24|01|02",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",50,183,206,665,665,665,665,612,400,612,655,737,769,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,1,2,11077,46434,24,1,2,11077,"046434","24|01|02",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",51,2,5,3,8,8,8,19,19,19,20,21,22,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46435,24,1,2,null,"046435","24|01|02",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46436,24,1,2,null,"046436","24|01|02",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46437,24,1,2,null,"046437","24|01|02",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46438,24,1,2,null,"046438","24|01|02",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46439,24,1,2,null,"046439","24|01|02",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Municipal Accounts","24|Municipal bank accounts","2021_22","ENE2020",24,1,2,11078,46440,24,1,2,11078,"046440","24|01|02",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Corporate Services","Municipal Accounts","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Police services","NAT",0,0,0,0,50,50,50,0,0,0,0,0,0,1,null,{"$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":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46441,24,1,2,null,"046441","24|01|02",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46442,24,1,2,null,"046442","24|01|02",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Safety and Security Sector Education and Training Authority","24|Departmental agencies (non-business entities)","2021_22","ENE2020",24,1,2,11080,46443,24,1,2,11080,"046443","24|01|02",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Corporate Services","Safety and Security Sector Education and Training Authority","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Police services","NAT",537,558,637,686,686,686,686,728,728,728,776,810,846,1,null,{"$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":537},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":558},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":637},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":686},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":686},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":686},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":686},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":728},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":728},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":728},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":776},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":810},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":846},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":776},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":810},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":846}]
["NAT|Communication","24|Departmental agencies (non-business entities)","2021_22","ENE2020",24,1,2,11079,46444,24,1,2,11079,"046444","24|01|02",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Corporate Services","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Police services","NAT",0,2,1,2,2,2,2,2,2,2,2,2,2,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$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":2},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2},{"$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,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2}]
[null,null,"2021_22","ENE2020",24,1,2,null,46445,24,1,2,null,"046445","24|01|02",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46446,24,1,2,null,"046446","24|01|02",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46447,24,1,2,null,"046447","24|01|02",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46448,24,1,2,null,"046448","24|01|02",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46449,24,1,2,null,"046449","24|01|02",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46450,24,1,2,null,"046450","24|01|02",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46451,24,1,2,null,"046451","24|01|02",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,1,2,11081,46452,24,1,2,11081,"046452","24|01|02",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Administration","Corporate Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",0,0,26,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":26},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Other transfers to households","2021_22","ENE2020",24,1,2,11082,46453,24,1,2,11082,"046453","24|01|02",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Corporate Services","Employee social benefits","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",0,0,4,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":4},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46454,24,1,2,null,"046454","24|01|02",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46455,24,1,2,null,"046455","24|01|02",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46456,24,1,2,null,"046456","24|01|02",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46457,24,1,2,null,"046457","24|01|02",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46458,24,1,2,null,"046458","24|01|02",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46459,24,1,2,null,"046459","24|01|02",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46460,24,1,2,null,"046460","24|01|02",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46461,24,1,2,null,"046461","24|01|02",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46462,24,1,2,null,"046462","24|01|02",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46463,24,1,2,null,"046463","24|01|02",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46464,24,1,2,null,"046464","24|01|02",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46465,24,1,2,null,"046465","24|01|02",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46466,24,1,2,null,"046466","24|01|02",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,1,2,11083,46467,24,1,2,11083,"046467","24|01|02",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",128,0,5985,3172,3172,3172,3172,3194,3194,3194,3163,3342,3489,1,null,{"$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":128},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5985},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3172},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3172},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3172},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3172},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3194},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3194},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3194},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3163},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3342},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3489},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":3163},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":3342},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":3489}]
[null,null,"2021_22","ENE2020",24,1,2,null,46468,24,1,2,null,"046468","24|01|02",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46469,24,1,2,null,"046469","24|01|02",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46470,24,1,2,null,"046470","24|01|02",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46471,24,1,2,null,"046471","24|01|02",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46472,24,1,2,null,"046472","24|01|02",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,2,null,46473,24,1,2,null,"046473","24|01|02",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Administration","Corporate Services",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46474,24,1,3,null,"046474","24|01|03",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46475,24,1,3,null,"046475","24|01|03",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Compensation of employees","Social contributions","Social contributions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46476,24,1,3,null,"046476","24|01|03",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",11207,11768,12450,13147,13147,13147,13147,13870,13870,13870,14633,15177,15846,1,null,{"$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":11207},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11768},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12450},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13147},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13147},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13147},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13147},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13870},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13870},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13870},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14633},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15177},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15846},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":14633},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":15177},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":15846}]
[null,null,"2021_22","ENE2020",24,1,3,null,46477,24,1,3,null,"046477","24|01|03",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Administrative fees","Administrative fees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46478,24,1,3,null,"046478","24|01|03",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46479,24,1,3,null,"046479","24|01|03",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46480,24,1,3,null,"046480","24|01|03",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46481,24,1,3,null,"046481","24|01|03",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46482,24,1,3,null,"046482","24|01|03",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46483,24,1,3,null,"046483","24|01|03",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46484,24,1,3,null,"046484","24|01|03",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46485,24,1,3,null,"046485","24|01|03",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46486,24,1,3,null,"046486","24|01|03",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46487,24,1,3,null,"046487","24|01|03",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46488,24,1,3,null,"046488","24|01|03",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46489,24,1,3,null,"046489","24|01|03",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46490,24,1,3,null,"046490","24|01|03",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46491,24,1,3,null,"046491","24|01|03",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46492,24,1,3,null,"046492","24|01|03",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46493,24,1,3,null,"046493","24|01|03",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46494,24,1,3,null,"046494","24|01|03",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46495,24,1,3,null,"046495","24|01|03",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46496,24,1,3,null,"046496","24|01|03",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46497,24,1,3,null,"046497","24|01|03",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46498,24,1,3,null,"046498","24|01|03",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46499,24,1,3,null,"046499","24|01|03",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46500,24,1,3,null,"046500","24|01|03",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46501,24,1,3,null,"046501","24|01|03",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46502,24,1,3,null,"046502","24|01|03",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46503,24,1,3,null,"046503","24|01|03",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46504,24,1,3,null,"046504","24|01|03",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46505,24,1,3,null,"046505","24|01|03",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Consumable supplies","Consumable supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46506,24,1,3,null,"046506","24|01|03",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,1,3,11084,46507,24,1,3,11084,"046507","24|01|03",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",8868,9312,9852,10404,10404,10404,10404,10976,10976,10976,11580,12011,12540,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46508,24,1,3,null,"046508","24|01|03",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Property payments","2021_22","ENE2020",24,1,3,11085,46509,24,1,3,11085,"046509","24|01|03",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Police services","NAT",2339,2456,2598,2743,2743,2743,2743,2894,2894,2894,3053,3166,3306,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46510,24,1,3,null,"046510","24|01|03",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46511,24,1,3,null,"046511","24|01|03",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46512,24,1,3,null,"046512","24|01|03",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Training and development","Training and development",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46513,24,1,3,null,"046513","24|01|03",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Operating payments","Operating payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46514,24,1,3,null,"046514","24|01|03",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46515,24,1,3,null,"046515","24|01|03",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46516,24,1,3,null,"046516","24|01|03",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46517,24,1,3,null,"046517","24|01|03",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46518,24,1,3,null,"046518","24|01|03",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46519,24,1,3,null,"046519","24|01|03",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46520,24,1,3,null,"046520","24|01|03",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46521,24,1,3,null,"046521","24|01|03",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46522,24,1,3,null,"046522","24|01|03",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46523,24,1,3,null,"046523","24|01|03",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46524,24,1,3,null,"046524","24|01|03",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46525,24,1,3,null,"046525","24|01|03",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46526,24,1,3,null,"046526","24|01|03",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46527,24,1,3,null,"046527","24|01|03",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46528,24,1,3,null,"046528","24|01|03",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46529,24,1,3,null,"046529","24|01|03",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46530,24,1,3,null,"046530","24|01|03",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46531,24,1,3,null,"046531","24|01|03",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46532,24,1,3,null,"046532","24|01|03",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46533,24,1,3,null,"046533","24|01|03",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46534,24,1,3,null,"046534","24|01|03",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46535,24,1,3,null,"046535","24|01|03",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46536,24,1,3,null,"046536","24|01|03",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46537,24,1,3,null,"046537","24|01|03",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46538,24,1,3,null,"046538","24|01|03",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46539,24,1,3,null,"046539","24|01|03",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46540,24,1,3,null,"046540","24|01|03",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46541,24,1,3,null,"046541","24|01|03",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46542,24,1,3,null,"046542","24|01|03",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46543,24,1,3,null,"046543","24|01|03",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46544,24,1,3,null,"046544","24|01|03",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46545,24,1,3,null,"046545","24|01|03",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46546,24,1,3,null,"046546","24|01|03",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46547,24,1,3,null,"046547","24|01|03",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46548,24,1,3,null,"046548","24|01|03",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46549,24,1,3,null,"046549","24|01|03",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46550,24,1,3,null,"046550","24|01|03",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,3,null,46551,24,1,3,null,"046551","24|01|03",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Administration","Office Accommodation",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,1,4,11086,46552,24,1,4,11086,"046552","24|01|04",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",2950,3070,3363,3954,3954,3954,3954,4199,4199,3961,4148,4598,4801,1,null,{"$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":2950},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3070},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3363},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3954},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3954},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3954},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3954},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4199},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4199},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3961},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4148},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4598},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4801},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":4148},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":4598},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":4801}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,1,4,11087,46553,24,1,4,11087,"046553","24|01|04",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",415,441,512,591,591,591,591,628,628,592,620,687,718,1,null,{"$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":415},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":441},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":512},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":591},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":591},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":591},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":591},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":628},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":628},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":592},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":620},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":687},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":718},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":620},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":687},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":718}]
[null,null,"2021_22","ENE2020",24,1,4,null,46554,24,1,4,null,"046554","24|01|04",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",548,416,434,521,953,953,953,558,405,558,587,610,636,1,null,{"$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":548},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":416},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":434},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":521},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":953},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":953},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":953},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":558},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":405},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":558},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":587},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":610},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":636},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":587},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":610},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":636}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,1,4,11088,46555,24,1,4,11088,"046555","24|01|04",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",6,4,3,8,8,8,8,31,11,31,32,32,33,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46556,24,1,4,null,"046556","24|01|04",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,1,4,11089,46557,24,1,4,11089,"046557","24|01|04",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",0,0,0,8,8,8,8,15,15,15,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46558,24,1,4,null,"046558","24|01|04",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,1,4,11090,46559,24,1,4,11090,"046559","24|01|04",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",15,0,0,24,24,24,24,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,1,4,11091,46560,24,1,4,11091,"046560","24|01|04",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",7,0,4,10,10,10,10,7,4,7,8,8,8,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,1,4,11092,46561,24,1,4,11092,"046561","24|01|04",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",37,47,37,46,38,38,38,52,36,52,59,59,62,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46562,24,1,4,null,"046562","24|01|04",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,1,4,11093,46563,24,1,4,11093,"046563","24|01|04",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",111,97,86,136,578,578,578,165,125,165,174,198,207,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46564,24,1,4,null,"046564","24|01|04",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46565,24,1,4,null,"046565","24|01|04",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46566,24,1,4,null,"046566","24|01|04",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46567,24,1,4,null,"046567","24|01|04",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46568,24,1,4,null,"046568","24|01|04",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46569,24,1,4,null,"046569","24|01|04",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46570,24,1,4,null,"046570","24|01|04",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46571,24,1,4,null,"046571","24|01|04",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46572,24,1,4,null,"046572","24|01|04",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46573,24,1,4,null,"046573","24|01|04",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46574,24,1,4,null,"046574","24|01|04",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46575,24,1,4,null,"046575","24|01|04",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46576,24,1,4,null,"046576","24|01|04",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46577,24,1,4,null,"046577","24|01|04",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46578,24,1,4,null,"046578","24|01|04",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46579,24,1,4,null,"046579","24|01|04",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46580,24,1,4,null,"046580","24|01|04",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46581,24,1,4,null,"046581","24|01|04",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46582,24,1,4,null,"046582","24|01|04",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,1,4,11094,46583,24,1,4,11094,"046583","24|01|04",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",4,2,3,5,5,5,5,2,2,2,2,2,2,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,1,4,11095,46584,24,1,4,11095,"046584","24|01|04",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",11,14,21,28,26,26,26,32,23,32,34,34,35,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,1,4,11096,46585,24,1,4,11096,"046585","24|01|04",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",0,0,0,0,0,0,0,25,10,25,27,26,27,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46586,24,1,4,null,"046586","24|01|04",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46587,24,1,4,null,"046587","24|01|04",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46588,24,1,4,null,"046588","24|01|04",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,1,4,11097,46589,24,1,4,11097,"046589","24|01|04",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",265,202,226,238,234,234,234,205,155,205,226,226,236,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,1,4,11098,46590,24,1,4,11098,"046590","24|01|04",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",77,33,38,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,1,4,11099,46591,24,1,4,11099,"046591","24|01|04",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Administration","Internal Audit","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",15,17,16,18,22,22,22,24,24,24,25,25,26,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46592,24,1,4,null,"046592","24|01|04",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46593,24,1,4,null,"046593","24|01|04",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46594,24,1,4,null,"046594","24|01|04",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46595,24,1,4,null,"046595","24|01|04",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46596,24,1,4,null,"046596","24|01|04",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46597,24,1,4,null,"046597","24|01|04",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46598,24,1,4,null,"046598","24|01|04",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46599,24,1,4,null,"046599","24|01|04",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46600,24,1,4,null,"046600","24|01|04",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46601,24,1,4,null,"046601","24|01|04",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46602,24,1,4,null,"046602","24|01|04",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46603,24,1,4,null,"046603","24|01|04",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46604,24,1,4,null,"046604","24|01|04",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46605,24,1,4,null,"046605","24|01|04",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46606,24,1,4,null,"046606","24|01|04",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46607,24,1,4,null,"046607","24|01|04",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46608,24,1,4,null,"046608","24|01|04",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46609,24,1,4,null,"046609","24|01|04",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46610,24,1,4,null,"046610","24|01|04",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46611,24,1,4,null,"046611","24|01|04",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46612,24,1,4,null,"046612","24|01|04",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46613,24,1,4,null,"046613","24|01|04",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46614,24,1,4,null,"046614","24|01|04",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46615,24,1,4,null,"046615","24|01|04",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46616,24,1,4,null,"046616","24|01|04",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46617,24,1,4,null,"046617","24|01|04",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46618,24,1,4,null,"046618","24|01|04",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46619,24,1,4,null,"046619","24|01|04",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46620,24,1,4,null,"046620","24|01|04",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46621,24,1,4,null,"046621","24|01|04",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46622,24,1,4,null,"046622","24|01|04",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46623,24,1,4,null,"046623","24|01|04",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46624,24,1,4,null,"046624","24|01|04",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46625,24,1,4,null,"046625","24|01|04",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46626,24,1,4,null,"046626","24|01|04",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46627,24,1,4,null,"046627","24|01|04",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46628,24,1,4,null,"046628","24|01|04",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,4,null,46629,24,1,4,null,"046629","24|01|04",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Administration","Internal Audit",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,1,5,11100,46630,24,1,5,11100,"046630","24|01|05",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",11725,10826,12956,17370,14670,14670,14670,15492,15492,14614,15331,16995,17744,1,null,{"$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":11725},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10826},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12956},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17370},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14670},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14670},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14670},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15492},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15492},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14614},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15331},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":16995},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17744},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":15331},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":16995},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":17744}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,1,5,11101,46631,24,1,5,11101,"046631","24|01|05",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",1826,1791,2091,2631,2331,2331,2331,2347,2347,2214,2291,2539,2651,1,null,{"$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":1826},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1791},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2091},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2631},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2331},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2331},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2331},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2347},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2347},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2214},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2291},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2539},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2651},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2291},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2539},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2651}]
[null,null,"2021_22","ENE2020",24,1,5,null,46632,24,1,5,null,"046632","24|01|05",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",3156,6105,5360,4697,4578,4578,4578,4849,4218,4849,5113,5305,5538,1,null,{"$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":3156},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6105},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5360},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4697},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4578},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4578},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4578},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4849},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4218},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4849},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5113},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5305},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5538},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":5113},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":5305},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":5538}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,1,5,11102,46633,24,1,5,11102,"046633","24|01|05",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",71,78,61,65,70,70,70,65,65,65,74,78,81,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,1,5,11103,46634,24,1,5,11103,"046634","24|01|05",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",34,122,33,100,50,50,50,100,10,100,114,118,123,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,1,5,11104,46635,24,1,5,11104,"046635","24|01|05",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",7,0,21,57,49,49,49,57,1,57,0,37,39,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Audit costs: External","2021_22","ENE2020",24,1,5,11105,46636,24,1,5,11105,"046636","24|01|05",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Police services","NAT",2174,5172,4115,3393,3401,3401,3401,3492,3492,3492,3695,3766,3932,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,1,5,11106,46637,24,1,5,11106,"046637","24|01|05",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",8,8,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,1,5,11107,46638,24,1,5,11107,"046638","24|01|05",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",8,1,4,10,10,10,10,10,0,10,11,11,11,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,1,5,11108,46639,24,1,5,11108,"046639","24|01|05",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",178,210,162,190,179,179,179,190,133,190,216,254,265,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46640,24,1,5,null,"046640","24|01|05",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,1,5,11109,46641,24,1,5,11109,"046641","24|01|05",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",0,15,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46642,24,1,5,null,"046642","24|01|05",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46643,24,1,5,null,"046643","24|01|05",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46644,24,1,5,null,"046644","24|01|05",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46645,24,1,5,null,"046645","24|01|05",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,1,5,11110,46646,24,1,5,11110,"046646","24|01|05",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",48,0,27,0,9,9,9,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46647,24,1,5,null,"046647","24|01|05",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46648,24,1,5,null,"046648","24|01|05",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46649,24,1,5,null,"046649","24|01|05",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46650,24,1,5,null,"046650","24|01|05",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46651,24,1,5,null,"046651","24|01|05",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46652,24,1,5,null,"046652","24|01|05",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46653,24,1,5,null,"046653","24|01|05",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46654,24,1,5,null,"046654","24|01|05",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46655,24,1,5,null,"046655","24|01|05",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46656,24,1,5,null,"046656","24|01|05",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46657,24,1,5,null,"046657","24|01|05",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46658,24,1,5,null,"046658","24|01|05",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46659,24,1,5,null,"046659","24|01|05",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46660,24,1,5,null,"046660","24|01|05",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,1,5,11111,46661,24,1,5,11111,"046661","24|01|05",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",5,7,7,14,29,29,29,14,14,14,16,17,18,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,1,5,11112,46662,24,1,5,11112,"046662","24|01|05",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",194,241,643,400,399,399,399,453,237,453,455,472,493,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,1,5,11113,46663,24,1,5,11113,"046663","24|01|05",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",22,9,0,44,44,44,44,44,25,44,50,52,54,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46664,24,1,5,null,"046664","24|01|05",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46665,24,1,5,null,"046665","24|01|05",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46666,24,1,5,null,"046666","24|01|05",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,1,5,11114,46667,24,1,5,11114,"046667","24|01|05",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",293,166,137,351,291,291,291,351,168,351,399,414,432,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,1,5,11115,46668,24,1,5,11115,"046668","24|01|05",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",63,47,97,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,1,5,11116,46669,24,1,5,11116,"046669","24|01|05",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",51,29,53,73,47,47,47,73,73,73,83,86,90,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46670,24,1,5,null,"046670","24|01|05",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46671,24,1,5,null,"046671","24|01|05",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46672,24,1,5,null,"046672","24|01|05",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46673,24,1,5,null,"046673","24|01|05",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46674,24,1,5,null,"046674","24|01|05",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46675,24,1,5,null,"046675","24|01|05",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46676,24,1,5,null,"046676","24|01|05",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46677,24,1,5,null,"046677","24|01|05",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46678,24,1,5,null,"046678","24|01|05",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46679,24,1,5,null,"046679","24|01|05",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46680,24,1,5,null,"046680","24|01|05",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46681,24,1,5,null,"046681","24|01|05",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46682,24,1,5,null,"046682","24|01|05",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46683,24,1,5,null,"046683","24|01|05",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46684,24,1,5,null,"046684","24|01|05",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46685,24,1,5,null,"046685","24|01|05",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46686,24,1,5,null,"046686","24|01|05",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46687,24,1,5,null,"046687","24|01|05",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46688,24,1,5,null,"046688","24|01|05",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46689,24,1,5,null,"046689","24|01|05",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46690,24,1,5,null,"046690","24|01|05",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46691,24,1,5,null,"046691","24|01|05",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46692,24,1,5,null,"046692","24|01|05",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46693,24,1,5,null,"046693","24|01|05",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46694,24,1,5,null,"046694","24|01|05",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46695,24,1,5,null,"046695","24|01|05",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46696,24,1,5,null,"046696","24|01|05",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46697,24,1,5,null,"046697","24|01|05",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46698,24,1,5,null,"046698","24|01|05",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46699,24,1,5,null,"046699","24|01|05",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46700,24,1,5,null,"046700","24|01|05",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,1,5,11117,46701,24,1,5,11117,"046701","24|01|05",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Administration","Finance Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",0,7,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46702,24,1,5,null,"046702","24|01|05",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46703,24,1,5,null,"046703","24|01|05",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46704,24,1,5,null,"046704","24|01|05",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46705,24,1,5,null,"046705","24|01|05",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,1,5,null,46706,24,1,5,null,"046706","24|01|05",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Administration","Finance Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","24|Payments for financial assets","2021_22","ENE2020",24,1,5,11118,46707,24,1,5,11118,"046707","24|01|05",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Administration","Finance Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Police services","NAT",12,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":12},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,2,1,11119,46708,24,2,1,11119,"046708","24|02|01",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",5267,4805,5434,7014,7014,7014,7014,7271,7271,6859,6939,7099,7411,1,null,{"$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":5267},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4805},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5434},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7014},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7014},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7014},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7014},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7271},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7271},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6859},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6939},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7099},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7411},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":6939},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":7099},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":7411}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,2,1,11120,46709,24,2,1,11120,"046709","24|02|01",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",747,742,792,1250,1250,1250,1250,1448,1448,1366,1609,1647,1720,1,null,{"$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":747},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":742},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":792},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1250},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1250},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1250},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1250},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1448},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1448},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1366},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1609},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1647},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1720},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1609},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1647},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1720}]
[null,null,"2021_22","ENE2020",24,2,1,null,46710,24,2,1,null,"046710","24|02|01",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",10349,10329,12146,11420,11420,11420,11420,12026,12026,12026,12415,12866,13433,1,null,{"$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":10349},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":10329},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12146},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11420},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":11420},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12026},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12026},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12026},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12415},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":12866},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":13433},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":12415},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":12866},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":13433}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,2,1,11121,46711,24,2,1,11121,"046711","24|02|01",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",142,41,51,60,60,60,60,245,245,245,260,272,284,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,2,1,11122,46712,24,2,1,11122,"046712","24|02|01",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",7,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,2,1,11123,46713,24,2,1,11123,"046713","24|02|01",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",25,0,0,0,60,60,60,5,5,5,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46714,24,2,1,null,"046714","24|02|01",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,2,1,11124,46715,24,2,1,11124,"046715","24|02|01",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",0,0,0,16,16,16,16,16,16,16,16,16,17,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,2,1,11125,46716,24,2,1,11125,"046716","24|02|01",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",47,7,35,10,10,10,10,10,10,10,12,15,16,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,2,1,11126,46717,24,2,1,11126,"046717","24|02|01",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",1590,904,118,585,585,585,585,445,445,445,511,531,554,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Computer services","2021_22","ENE2020",24,2,1,11127,46718,24,2,1,11127,"046718","24|02|01",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Police services","NAT",5176,3408,3176,2900,2681,2681,2681,2890,2890,2890,3177,3286,3431,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,2,1,11128,46719,24,2,1,11128,"046719","24|02|01",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",1,78,58,100,349,349,349,250,250,250,264,272,284,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46720,24,2,1,null,"046720","24|02|01",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46721,24,2,1,null,"046721","24|02|01",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,2,1,11129,46722,24,2,1,11129,"046722","24|02|01",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",0,3027,5176,5065,5065,5065,5065,5418,5418,5418,5328,5526,5770,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46723,24,2,1,null,"046723","24|02|01",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,2,1,11130,46724,24,2,1,11130,"046724","24|02|01",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",45,50,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Agency and support/outsourced services","2021_22","ENE2020",24,2,1,11131,46725,24,2,1,11131,"046725","24|02|01",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Police services","NAT",0,0,0,30,30,30,30,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46726,24,2,1,null,"046726","24|02|01",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Fleet services (including government motor transport)","2021_22","ENE2020",24,2,1,11132,46727,24,2,1,11132,"046727","24|02|01",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Police services","NAT",0,0,210,365,136,136,136,365,365,365,380,389,406,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46728,24,2,1,null,"046728","24|02|01",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46729,24,2,1,null,"046729","24|02|01",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46730,24,2,1,null,"046730","24|02|01",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46731,24,2,1,null,"046731","24|02|01",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46732,24,2,1,null,"046732","24|02|01",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46733,24,2,1,null,"046733","24|02|01",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46734,24,2,1,null,"046734","24|02|01",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46735,24,2,1,null,"046735","24|02|01",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46736,24,2,1,null,"046736","24|02|01",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46737,24,2,1,null,"046737","24|02|01",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46738,24,2,1,null,"046738","24|02|01",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,2,1,11133,46739,24,2,1,11133,"046739","24|02|01",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",211,46,27,3,42,42,42,3,3,3,4,4,4,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,2,1,11134,46740,24,2,1,11134,"046740","24|02|01",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",138,68,141,320,191,191,191,320,320,320,338,350,365,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,2,1,11135,46741,24,2,1,11135,"046741","24|02|01",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",0,0,0,0,0,0,0,50,50,50,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46742,24,2,1,null,"046742","24|02|01",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46743,24,2,1,null,"046743","24|02|01",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46744,24,2,1,null,"046744","24|02|01",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,2,1,11136,46745,24,2,1,11136,"046745","24|02|01",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",2295,2564,3062,1846,1846,1846,1846,1874,1874,1874,1988,2062,2153,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,2,1,11137,46746,24,2,1,11137,"046746","24|02|01",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",35,135,92,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,2,1,11138,46747,24,2,1,11138,"046747","24|02|01",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",261,1,0,120,349,349,349,135,135,135,137,143,149,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Venues and facilities","2021_22","ENE2020",24,2,1,11139,46748,24,2,1,11139,"046748","24|02|01",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Police services","NAT",376,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46749,24,2,1,null,"046749","24|02|01",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46750,24,2,1,null,"046750","24|02|01",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46751,24,2,1,null,"046751","24|02|01",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46752,24,2,1,null,"046752","24|02|01",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46753,24,2,1,null,"046753","24|02|01",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46754,24,2,1,null,"046754","24|02|01",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46755,24,2,1,null,"046755","24|02|01",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46756,24,2,1,null,"046756","24|02|01",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46757,24,2,1,null,"046757","24|02|01",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46758,24,2,1,null,"046758","24|02|01",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46759,24,2,1,null,"046759","24|02|01",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46760,24,2,1,null,"046760","24|02|01",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46761,24,2,1,null,"046761","24|02|01",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46762,24,2,1,null,"046762","24|02|01",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46763,24,2,1,null,"046763","24|02|01",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46764,24,2,1,null,"046764","24|02|01",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","24|Other transfers to households","2021_22","ENE2020",24,2,1,11140,46765,24,2,1,11140,"046765","24|02|01",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",0,0,100,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":100},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46766,24,2,1,null,"046766","24|02|01",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46767,24,2,1,null,"046767","24|02|01",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46768,24,2,1,null,"046768","24|02|01",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46769,24,2,1,null,"046769","24|02|01",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46770,24,2,1,null,"046770","24|02|01",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46771,24,2,1,null,"046771","24|02|01",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46772,24,2,1,null,"046772","24|02|01",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46773,24,2,1,null,"046773","24|02|01",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46774,24,2,1,null,"046774","24|02|01",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46775,24,2,1,null,"046775","24|02|01",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46776,24,2,1,null,"046776","24|02|01",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46777,24,2,1,null,"046777","24|02|01",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46778,24,2,1,null,"046778","24|02|01",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,2,1,11141,46779,24,2,1,11141,"046779","24|02|01",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",158,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":158},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46780,24,2,1,null,"046780","24|02|01",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46781,24,2,1,null,"046781","24|02|01",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46782,24,2,1,null,"046782","24|02|01",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46783,24,2,1,null,"046783","24|02|01",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46784,24,2,1,null,"046784","24|02|01",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,1,null,46785,24,2,1,null,"046785","24|02|01",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Management",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,2,2,11142,46786,24,2,2,11142,"046786","24|02|02",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",89900,91212,97161,108477,129937,129937,129937,126119,126119,118972,122027,120799,126123,1,null,{"$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":89900},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":91212},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":97161},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":108477},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":129937},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":129937},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":129937},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126119},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126119},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":118972},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":122027},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":120799},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126123},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":122027},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":120799},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":126123}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,2,2,11143,46787,24,2,2,11143,"046787","24|02|02",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",14013,14550,15508,17588,21128,21128,21128,20764,20764,19587,21747,21389,22332,1,null,{"$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":14013},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":14550},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15508},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":17588},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21128},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21128},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21128},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20764},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":20764},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":19587},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21747},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":21389},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":22332},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":21747},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":21389},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":22332}]
[null,null,"2021_22","ENE2020",24,2,2,null,46788,24,2,2,null,"046788","24|02|02",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",31292,35038,41504,49211,47568,47568,47568,51357,56177,51357,54523,56559,59052,1,null,{"$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":31292},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":35038},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":41504},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49211},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":47568},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":47568},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":47568},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":51357},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":56177},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":51357},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":54523},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":56559},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":59052},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":54523},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":56559},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":59052}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,2,2,11144,46789,24,2,2,11144,"046789","24|02|02",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",295,107,162,168,306,306,306,1030,1030,1030,878,899,939,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,2,2,11145,46790,24,2,2,11145,"046790","24|02|02",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",21,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,2,2,11146,46791,24,2,2,11146,"046791","24|02|02",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",0,9,2,0,2950,2950,2950,560,560,560,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46792,24,2,2,null,"046792","24|02|02",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,2,2,11147,46793,24,2,2,11147,"046793","24|02|02",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",90,51,35,122,145,145,145,105,105,105,106,106,111,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,2,2,11148,46794,24,2,2,11148,"046794","24|02|02",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",41,10,2,22,14,14,14,22,22,22,23,24,25,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,2,2,11149,46795,24,2,2,11149,"046795","24|02|02",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",1920,2069,2237,1942,2188,2188,2188,2287,2287,2287,2515,2766,2888,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46796,24,2,2,null,"046796","24|02|02",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,2,2,11150,46797,24,2,2,11150,"046797","24|02|02",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",22,6,9,0,5,5,5,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46798,24,2,2,null,"046798","24|02|02",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46799,24,2,2,null,"046799","24|02|02",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,2,2,11151,46800,24,2,2,11151,"046800","24|02|02",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",274,776,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46801,24,2,2,null,"046801","24|02|02",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,2,2,11152,46802,24,2,2,11152,"046802","24|02|02",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",296,101,183,0,1621,1621,1621,20,20,20,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Agency and support/outsourced services","2021_22","ENE2020",24,2,2,11153,46803,24,2,2,11153,"046803","24|02|02",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Police services","NAT",0,60,0,0,50,50,50,50,2050,50,55,60,63,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46804,24,2,2,null,"046804","24|02|02",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Fleet services (including government motor transport)","2021_22","ENE2020",24,2,2,11154,46805,24,2,2,11154,"046805","24|02|02",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Police services","NAT",3933,4390,6394,8308,5627,5627,5627,8511,8511,8511,9056,9399,9813,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46806,24,2,2,null,"046806","24|02|02",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Inventory: Clothing material and accessories","2021_22","ENE2020",24,2,2,11155,46807,24,2,2,11155,"046807","24|02|02",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Police services","NAT",0,0,451,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46808,24,2,2,null,"046808","24|02|02",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46809,24,2,2,null,"046809","24|02|02",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46810,24,2,2,null,"046810","24|02|02",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46811,24,2,2,null,"046811","24|02|02",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46812,24,2,2,null,"046812","24|02|02",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46813,24,2,2,null,"046813","24|02|02",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46814,24,2,2,null,"046814","24|02|02",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46815,24,2,2,null,"046815","24|02|02",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Inventory: Other supplies","2021_22","ENE2020",24,2,2,11156,46816,24,2,2,11156,"046816","24|02|02",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Police services","NAT",0,0,106,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,2,2,11157,46817,24,2,2,11157,"046817","24|02|02",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",178,59,15,37,125,125,125,350,897,350,59,61,64,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,2,2,11158,46818,24,2,2,11158,"046818","24|02|02",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",106,454,932,905,1052,1052,1052,1098,1098,1098,1190,1277,1333,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,2,2,11159,46819,24,2,2,11159,"046819","24|02|02",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",3549,11985,11652,14419,10787,10787,10787,7770,7770,7770,8275,8700,9083,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46820,24,2,2,null,"046820","24|02|02",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Property payments","2021_22","ENE2020",24,2,2,11160,46821,24,2,2,11160,"046821","24|02|02",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Police services","NAT",5694,8099,11227,14604,12556,12556,12556,17030,19303,17030,18733,19422,20278,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46822,24,2,2,null,"046822","24|02|02",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,2,2,11161,46823,24,2,2,11161,"046823","24|02|02",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",13411,5842,6998,6174,7638,7638,7638,9597,9597,9597,10523,10614,11082,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,2,2,11162,46824,24,2,2,11162,"046824","24|02|02",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",307,279,338,1416,1416,1416,1416,1417,1417,1417,1529,1572,1641,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,2,2,11163,46825,24,2,2,11163,"046825","24|02|02",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",1155,741,761,1094,1088,1088,1088,1510,1510,1510,1581,1659,1732,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46826,24,2,2,null,"046826","24|02|02",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46827,24,2,2,null,"046827","24|02|02",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46828,24,2,2,null,"046828","24|02|02",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46829,24,2,2,null,"046829","24|02|02",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46830,24,2,2,null,"046830","24|02|02",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46831,24,2,2,null,"046831","24|02|02",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46832,24,2,2,null,"046832","24|02|02",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46833,24,2,2,null,"046833","24|02|02",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Communication","24|Departmental agencies (non-business entities)","2021_22","ENE2020",24,2,2,11164,46834,24,2,2,11164,"046834","24|02|02",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Police services","NAT",12,8,84,88,88,88,88,90,90,90,92,96,100,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":84},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":88},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":90},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":90},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":90},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":92},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":96},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":100},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":92},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":96},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":100}]
[null,null,"2021_22","ENE2020",24,2,2,null,46835,24,2,2,null,"046835","24|02|02",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46836,24,2,2,null,"046836","24|02|02",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46837,24,2,2,null,"046837","24|02|02",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46838,24,2,2,null,"046838","24|02|02",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46839,24,2,2,null,"046839","24|02|02",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46840,24,2,2,null,"046840","24|02|02",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46841,24,2,2,null,"046841","24|02|02",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,2,2,11165,46842,24,2,2,11165,"046842","24|02|02",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",0,0,159,0,64,64,64,0,0,0,0,0,0,1,null,{"$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":159},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$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},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,2,2,11166,46843,24,2,2,11166,"046843","24|02|02",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",35,274,0,0,49,49,49,0,0,0,0,0,0,1,null,{"$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":35},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":274},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","24|Other transfers to households","2021_22","ENE2020",24,2,2,11167,46844,24,2,2,11167,"046844","24|02|02",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",21,0,69,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":21},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":69},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46845,24,2,2,null,"046845","24|02|02",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46846,24,2,2,null,"046846","24|02|02",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46847,24,2,2,null,"046847","24|02|02",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46848,24,2,2,null,"046848","24|02|02",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46849,24,2,2,null,"046849","24|02|02",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46850,24,2,2,null,"046850","24|02|02",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46851,24,2,2,null,"046851","24|02|02",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46852,24,2,2,null,"046852","24|02|02",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46853,24,2,2,null,"046853","24|02|02",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46854,24,2,2,null,"046854","24|02|02",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46855,24,2,2,null,"046855","24|02|02",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46856,24,2,2,null,"046856","24|02|02",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Transport equipment","2021_22","ENE2020",24,2,2,11168,46857,24,2,2,11168,"046857","24|02|02",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Police services","NAT",0,0,15717,2200,2200,2200,2200,2250,2250,2250,2500,2593,2707,1,null,{"$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":15717},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2200},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2200},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2200},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2200},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2250},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2250},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2250},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2500},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2593},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2707},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2500},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2593},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2707}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,2,2,11169,46858,24,2,2,11169,"046858","24|02|02",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",0,0,310,0,1530,1530,1530,50,50,50,0,0,0,1,null,{"$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":310},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1530},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1530},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1530},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":50},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46859,24,2,2,null,"046859","24|02|02",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46860,24,2,2,null,"046860","24|02|02",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46861,24,2,2,null,"046861","24|02|02",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46862,24,2,2,null,"046862","24|02|02",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,2,null,46863,24,2,2,null,"046863","24|02|02",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Thefts and losses","24|Payments for financial assets","2021_22","ENE2020",24,2,2,11170,46864,24,2,2,11170,"046864","24|02|02",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Investigation and Information Management","Investigation Services","Thefts and losses","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Police services","NAT",81,0,15,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":81},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":15},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,2,3,11171,46865,24,2,3,11171,"046865","24|02|03",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",3172,2409,2859,7119,3619,3619,3619,8002,8002,7549,8140,8321,8688,1,null,{"$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":3172},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2409},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2859},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7119},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3619},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3619},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3619},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8002},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8002},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":7549},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8140},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8321},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":8688},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":8140},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":8321},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":8688}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,2,3,11172,46866,24,2,3,11172,"046866","24|02|03",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",307,202,237,1351,351,351,351,1368,1368,1290,1134,1159,1210,1,null,{"$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":307},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":202},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":237},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1351},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":351},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":351},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":351},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1368},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1368},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1290},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1134},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1159},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1210},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1134},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1159},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1210}]
[null,null,"2021_22","ENE2020",24,2,3,null,46867,24,2,3,null,"046867","24|02|03",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",128,115,163,272,272,272,272,260,260,260,285,294,307,1,null,{"$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":128},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":115},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":163},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":272},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":272},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":272},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":272},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":260},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":260},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":260},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":294},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":307},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":285},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":294},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":307}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,2,3,11173,46868,24,2,3,11173,"046868","24|02|03",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",11,1,1,12,12,12,12,15,15,15,16,17,18,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46869,24,2,3,null,"046869","24|02|03",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,2,3,11174,46870,24,2,3,11174,"046870","24|02|03",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",0,0,0,0,0,0,0,5,5,5,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46871,24,2,3,null,"046871","24|02|03",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,2,3,11175,46872,24,2,3,11175,"046872","24|02|03",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",0,0,6,8,8,8,8,8,8,8,8,8,8,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,2,3,11176,46873,24,2,3,11176,"046873","24|02|03",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",0,1,0,5,5,5,5,5,5,5,3,3,3,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,2,3,11177,46874,24,2,3,11177,"046874","24|02|03",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",32,37,32,70,70,70,70,75,75,75,77,79,82,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46875,24,2,3,null,"046875","24|02|03",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46876,24,2,3,null,"046876","24|02|03",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46877,24,2,3,null,"046877","24|02|03",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46878,24,2,3,null,"046878","24|02|03",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46879,24,2,3,null,"046879","24|02|03",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46880,24,2,3,null,"046880","24|02|03",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46881,24,2,3,null,"046881","24|02|03",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46882,24,2,3,null,"046882","24|02|03",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46883,24,2,3,null,"046883","24|02|03",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46884,24,2,3,null,"046884","24|02|03",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46885,24,2,3,null,"046885","24|02|03",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46886,24,2,3,null,"046886","24|02|03",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46887,24,2,3,null,"046887","24|02|03",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46888,24,2,3,null,"046888","24|02|03",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46889,24,2,3,null,"046889","24|02|03",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46890,24,2,3,null,"046890","24|02|03",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46891,24,2,3,null,"046891","24|02|03",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46892,24,2,3,null,"046892","24|02|03",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46893,24,2,3,null,"046893","24|02|03",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46894,24,2,3,null,"046894","24|02|03",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46895,24,2,3,null,"046895","24|02|03",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46896,24,2,3,null,"046896","24|02|03",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Consumable supplies","Consumable supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,2,3,11178,46897,24,2,3,11178,"046897","24|02|03",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",15,0,2,0,0,0,0,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46898,24,2,3,null,"046898","24|02|03",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46899,24,2,3,null,"046899","24|02|03",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46900,24,2,3,null,"046900","24|02|03",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46901,24,2,3,null,"046901","24|02|03",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,2,3,11179,46902,24,2,3,11179,"046902","24|02|03",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",55,41,75,126,126,126,126,101,101,101,125,129,135,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,2,3,11180,46903,24,2,3,11180,"046903","24|02|03",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",15,6,14,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,2,3,11181,46904,24,2,3,11181,"046904","24|02|03",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",0,29,33,51,51,51,51,51,51,51,56,58,61,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46905,24,2,3,null,"046905","24|02|03",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46906,24,2,3,null,"046906","24|02|03",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46907,24,2,3,null,"046907","24|02|03",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46908,24,2,3,null,"046908","24|02|03",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46909,24,2,3,null,"046909","24|02|03",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46910,24,2,3,null,"046910","24|02|03",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46911,24,2,3,null,"046911","24|02|03",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46912,24,2,3,null,"046912","24|02|03",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46913,24,2,3,null,"046913","24|02|03",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46914,24,2,3,null,"046914","24|02|03",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46915,24,2,3,null,"046915","24|02|03",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46916,24,2,3,null,"046916","24|02|03",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46917,24,2,3,null,"046917","24|02|03",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46918,24,2,3,null,"046918","24|02|03",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46919,24,2,3,null,"046919","24|02|03",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46920,24,2,3,null,"046920","24|02|03",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46921,24,2,3,null,"046921","24|02|03",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46922,24,2,3,null,"046922","24|02|03",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46923,24,2,3,null,"046923","24|02|03",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46924,24,2,3,null,"046924","24|02|03",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46925,24,2,3,null,"046925","24|02|03",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46926,24,2,3,null,"046926","24|02|03",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46927,24,2,3,null,"046927","24|02|03",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46928,24,2,3,null,"046928","24|02|03",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46929,24,2,3,null,"046929","24|02|03",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46930,24,2,3,null,"046930","24|02|03",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46931,24,2,3,null,"046931","24|02|03",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46932,24,2,3,null,"046932","24|02|03",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46933,24,2,3,null,"046933","24|02|03",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46934,24,2,3,null,"046934","24|02|03",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46935,24,2,3,null,"046935","24|02|03",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46936,24,2,3,null,"046936","24|02|03",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46937,24,2,3,null,"046937","24|02|03",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46938,24,2,3,null,"046938","24|02|03",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46939,24,2,3,null,"046939","24|02|03",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46940,24,2,3,null,"046940","24|02|03",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46941,24,2,3,null,"046941","24|02|03",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,2,3,null,46942,24,2,3,null,"046942","24|02|03",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Investigation and Information Management","Information Management",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,3,1,11182,46943,24,3,1,11182,"046943","24|03|01",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",1228,1132,1348,1408,1633,1633,1633,1907,1907,1799,1870,1980,2067,1,null,{"$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":1228},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1132},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1348},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1408},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1633},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1633},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1633},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1907},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1907},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1799},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1870},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1980},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2067},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1870},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1980},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2067}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,3,1,11183,46944,24,3,1,11183,"046944","24|03|01",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",145,126,190,196,196,196,196,285,285,269,280,296,309,1,null,{"$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":145},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":190},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":196},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":196},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":196},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":196},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":285},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":269},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":296},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":309},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":280},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":296},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":309}]
[null,null,"2021_22","ENE2020",24,3,1,null,46945,24,3,1,null,"046945","24|03|01",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",461,1123,182,278,278,278,278,279,206,279,314,327,341,1,null,{"$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":461},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1123},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":182},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":278},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":279},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":279},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":314},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":327},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":341},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":314},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":327},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":341}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,3,1,11184,46946,24,3,1,11184,"046946","24|03|01",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",5,6,3,4,3,3,3,5,3,5,5,5,5,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46947,24,3,1,null,"046947","24|03|01",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46948,24,3,1,null,"046948","24|03|01",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46949,24,3,1,null,"046949","24|03|01",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46950,24,3,1,null,"046950","24|03|01",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,3,1,11185,46951,24,3,1,11185,"046951","24|03|01",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",2,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,3,1,11186,46952,24,3,1,11186,"046952","24|03|01",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",62,23,27,34,34,34,34,31,27,31,36,40,42,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Computer services","2021_22","ENE2020",24,3,1,11187,46953,24,3,1,11187,"046953","24|03|01",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Police services","NAT",110,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46954,24,3,1,null,"046954","24|03|01",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46955,24,3,1,null,"046955","24|03|01",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46956,24,3,1,null,"046956","24|03|01",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,3,1,11188,46957,24,3,1,11188,"046957","24|03|01",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",0,945,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46958,24,3,1,null,"046958","24|03|01",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46959,24,3,1,null,"046959","24|03|01",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46960,24,3,1,null,"046960","24|03|01",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46961,24,3,1,null,"046961","24|03|01",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46962,24,3,1,null,"046962","24|03|01",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46963,24,3,1,null,"046963","24|03|01",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46964,24,3,1,null,"046964","24|03|01",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46965,24,3,1,null,"046965","24|03|01",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46966,24,3,1,null,"046966","24|03|01",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46967,24,3,1,null,"046967","24|03|01",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46968,24,3,1,null,"046968","24|03|01",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46969,24,3,1,null,"046969","24|03|01",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46970,24,3,1,null,"046970","24|03|01",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46971,24,3,1,null,"046971","24|03|01",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46972,24,3,1,null,"046972","24|03|01",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46973,24,3,1,null,"046973","24|03|01",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,3,1,11189,46974,24,3,1,11189,"046974","24|03|01",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",4,1,1,2,3,3,3,2,2,2,3,2,2,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,3,1,11190,46975,24,3,1,11190,"046975","24|03|01",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",0,1,9,25,29,29,29,25,19,25,28,33,34,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46976,24,3,1,null,"046976","24|03|01",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46977,24,3,1,null,"046977","24|03|01",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46978,24,3,1,null,"046978","24|03|01",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46979,24,3,1,null,"046979","24|03|01",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,3,1,11191,46980,24,3,1,11191,"046980","24|03|01",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",278,98,85,125,121,121,121,152,110,152,173,173,181,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,3,1,11192,46981,24,3,1,11192,"046981","24|03|01",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",0,49,57,87,87,87,87,63,44,63,68,73,76,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,3,1,11193,46982,24,3,1,11193,"046982","24|03|01",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",0,0,0,1,1,1,1,1,1,1,1,1,1,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46983,24,3,1,null,"046983","24|03|01",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46984,24,3,1,null,"046984","24|03|01",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46985,24,3,1,null,"046985","24|03|01",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46986,24,3,1,null,"046986","24|03|01",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46987,24,3,1,null,"046987","24|03|01",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46988,24,3,1,null,"046988","24|03|01",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46989,24,3,1,null,"046989","24|03|01",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46990,24,3,1,null,"046990","24|03|01",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46991,24,3,1,null,"046991","24|03|01",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46992,24,3,1,null,"046992","24|03|01",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46993,24,3,1,null,"046993","24|03|01",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46994,24,3,1,null,"046994","24|03|01",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46995,24,3,1,null,"046995","24|03|01",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46996,24,3,1,null,"046996","24|03|01",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46997,24,3,1,null,"046997","24|03|01",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46998,24,3,1,null,"046998","24|03|01",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,46999,24,3,1,null,"046999","24|03|01",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47000,24,3,1,null,"047000","24|03|01",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47001,24,3,1,null,"047001","24|03|01",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47002,24,3,1,null,"047002","24|03|01",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47003,24,3,1,null,"047003","24|03|01",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47004,24,3,1,null,"047004","24|03|01",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47005,24,3,1,null,"047005","24|03|01",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47006,24,3,1,null,"047006","24|03|01",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47007,24,3,1,null,"047007","24|03|01",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47008,24,3,1,null,"047008","24|03|01",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47009,24,3,1,null,"047009","24|03|01",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47010,24,3,1,null,"047010","24|03|01",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47011,24,3,1,null,"047011","24|03|01",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47012,24,3,1,null,"047012","24|03|01",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47013,24,3,1,null,"047013","24|03|01",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47014,24,3,1,null,"047014","24|03|01",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47015,24,3,1,null,"047015","24|03|01",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47016,24,3,1,null,"047016","24|03|01",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47017,24,3,1,null,"047017","24|03|01",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47018,24,3,1,null,"047018","24|03|01",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47019,24,3,1,null,"047019","24|03|01",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,1,null,47020,24,3,1,null,"047020","24|03|01",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Legal Support and Administration",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,3,2,11194,47021,24,3,2,11194,"047021","24|03|02",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",1333,947,1591,2272,1197,1197,1197,1533,1533,1446,1506,1595,1665,1,null,{"$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":1333},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":947},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1591},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2272},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1197},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1197},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1197},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1533},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1533},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1446},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1506},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1595},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1665},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1506},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1595},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1665}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,3,2,11195,47022,24,3,2,11195,"047022","24|03|02",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",131,96,185,286,206,206,206,229,229,216,225,238,249,1,null,{"$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":131},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":96},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":185},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":286},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":206},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":229},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":229},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":216},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":225},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":238},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":249},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":225},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":238},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":249}]
[null,null,"2021_22","ENE2020",24,3,2,null,47023,24,3,2,null,"047023","24|03|02",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",157,146,141,220,178,178,178,220,156,220,248,258,268,1,null,{"$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":157},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":146},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":141},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":220},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":178},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":178},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":178},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":220},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":156},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":220},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":248},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":258},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":268},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":248},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":258},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":268}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,3,2,11196,47024,24,3,2,11196,"047024","24|03|02",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",4,1,2,6,5,5,5,6,3,6,6,7,7,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47025,24,3,2,null,"047025","24|03|02",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47026,24,3,2,null,"047026","24|03|02",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47027,24,3,2,null,"047027","24|03|02",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,3,2,11197,47028,24,3,2,11197,"047028","24|03|02",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47029,24,3,2,null,"047029","24|03|02",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,3,2,11198,47030,24,3,2,11198,"047030","24|03|02",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",23,15,17,27,27,27,27,27,16,27,33,34,35,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47031,24,3,2,null,"047031","24|03|02",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47032,24,3,2,null,"047032","24|03|02",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47033,24,3,2,null,"047033","24|03|02",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47034,24,3,2,null,"047034","24|03|02",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,3,2,11199,47035,24,3,2,11199,"047035","24|03|02",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",0,89,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47036,24,3,2,null,"047036","24|03|02",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47037,24,3,2,null,"047037","24|03|02",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47038,24,3,2,null,"047038","24|03|02",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47039,24,3,2,null,"047039","24|03|02",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Fleet services (including government motor transport)","2021_22","ENE2020",24,3,2,11200,47040,24,3,2,11200,"047040","24|03|02",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Police services","NAT",0,0,5,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47041,24,3,2,null,"047041","24|03|02",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47042,24,3,2,null,"047042","24|03|02",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47043,24,3,2,null,"047043","24|03|02",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47044,24,3,2,null,"047044","24|03|02",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47045,24,3,2,null,"047045","24|03|02",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47046,24,3,2,null,"047046","24|03|02",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47047,24,3,2,null,"047047","24|03|02",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47048,24,3,2,null,"047048","24|03|02",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47049,24,3,2,null,"047049","24|03|02",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47050,24,3,2,null,"047050","24|03|02",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47051,24,3,2,null,"047051","24|03|02",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,3,2,11201,47052,24,3,2,11201,"047052","24|03|02",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",1,2,4,3,1,1,1,3,3,3,3,3,3,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,3,2,11202,47053,24,3,2,11202,"047053","24|03|02",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",0,11,30,41,20,20,20,41,21,41,46,48,50,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47054,24,3,2,null,"047054","24|03|02",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47055,24,3,2,null,"047055","24|03|02",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47056,24,3,2,null,"047056","24|03|02",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47057,24,3,2,null,"047057","24|03|02",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,3,2,11203,47058,24,3,2,11203,"047058","24|03|02",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",129,28,68,143,125,125,125,143,113,143,160,166,173,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,3,2,11204,47059,24,3,2,11204,"047059","24|03|02",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",0,0,15,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47060,24,3,2,null,"047060","24|03|02",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Operating payments","Operating payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47061,24,3,2,null,"047061","24|03|02",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47062,24,3,2,null,"047062","24|03|02",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47063,24,3,2,null,"047063","24|03|02",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47064,24,3,2,null,"047064","24|03|02",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47065,24,3,2,null,"047065","24|03|02",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47066,24,3,2,null,"047066","24|03|02",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47067,24,3,2,null,"047067","24|03|02",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47068,24,3,2,null,"047068","24|03|02",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47069,24,3,2,null,"047069","24|03|02",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47070,24,3,2,null,"047070","24|03|02",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47071,24,3,2,null,"047071","24|03|02",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47072,24,3,2,null,"047072","24|03|02",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47073,24,3,2,null,"047073","24|03|02",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47074,24,3,2,null,"047074","24|03|02",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47075,24,3,2,null,"047075","24|03|02",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47076,24,3,2,null,"047076","24|03|02",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,3,2,11205,47077,24,3,2,11205,"047077","24|03|02",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",0,0,0,0,42,42,42,0,0,0,0,0,0,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Level 3"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":1},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":42},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","24|Other transfers to households","2021_22","ENE2020",24,3,2,11206,47078,24,3,2,11206,"047078","24|03|02",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",273,272,273,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":273},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":272},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":273},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47079,24,3,2,null,"047079","24|03|02",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47080,24,3,2,null,"047080","24|03|02",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47081,24,3,2,null,"047081","24|03|02",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47082,24,3,2,null,"047082","24|03|02",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47083,24,3,2,null,"047083","24|03|02",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47084,24,3,2,null,"047084","24|03|02",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47085,24,3,2,null,"047085","24|03|02",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47086,24,3,2,null,"047086","24|03|02",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47087,24,3,2,null,"047087","24|03|02",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47088,24,3,2,null,"047088","24|03|02",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47089,24,3,2,null,"047089","24|03|02",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47090,24,3,2,null,"047090","24|03|02",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47091,24,3,2,null,"047091","24|03|02",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47092,24,3,2,null,"047092","24|03|02",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47093,24,3,2,null,"047093","24|03|02",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47094,24,3,2,null,"047094","24|03|02",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47095,24,3,2,null,"047095","24|03|02",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47096,24,3,2,null,"047096","24|03|02",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47097,24,3,2,null,"047097","24|03|02",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,2,null,47098,24,3,2,null,"047098","24|03|02",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Litigation Advisory Services",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,3,3,11207,47099,24,3,3,11207,"047099","24|03|03",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",693,751,3545,2092,1742,1742,1742,2021,2021,1906,2119,2590,2704,1,null,{"$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":693},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":751},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3545},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2092},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1742},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1742},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1742},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2021},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2021},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1906},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2119},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2590},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2704},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":2119},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":2590},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":2704}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,3,3,11208,47100,24,3,3,11208,"047100","24|03|03",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",88,92,357,649,229,229,229,304,304,287,315,465,485,1,null,{"$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":88},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":92},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":357},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":649},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":229},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":229},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":229},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":304},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":304},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":287},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":315},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":465},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":485},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":315},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":465},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":485}]
[null,null,"2021_22","ENE2020",24,3,3,null,47101,24,3,3,null,"047101","24|03|03",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",726,49,55,112,112,112,112,154,109,154,126,131,136,1,null,{"$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":726},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":49},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":55},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":112},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":112},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":112},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":112},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":154},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":109},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":154},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":126},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":131},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":136},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":126},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":131},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":136}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,3,3,11209,47102,24,3,3,11209,"047102","24|03|03",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",0,0,1,4,1,1,1,6,3,6,4,4,4,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47103,24,3,3,null,"047103","24|03|03",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47104,24,3,3,null,"047104","24|03|03",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47105,24,3,3,null,"047105","24|03|03",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,3,3,11210,47106,24,3,3,11210,"047106","24|03|03",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47107,24,3,3,null,"047107","24|03|03",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,3,3,11211,47108,24,3,3,11211,"047108","24|03|03",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",9,12,10,18,18,18,18,20,14,20,28,29,30,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47109,24,3,3,null,"047109","24|03|03",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47110,24,3,3,null,"047110","24|03|03",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47111,24,3,3,null,"047111","24|03|03",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47112,24,3,3,null,"047112","24|03|03",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,3,3,11212,47113,24,3,3,11212,"047113","24|03|03",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",713,5,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47114,24,3,3,null,"047114","24|03|03",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,3,3,11213,47115,24,3,3,11213,"047115","24|03|03",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",0,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47116,24,3,3,null,"047116","24|03|03",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47117,24,3,3,null,"047117","24|03|03",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47118,24,3,3,null,"047118","24|03|03",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47119,24,3,3,null,"047119","24|03|03",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47120,24,3,3,null,"047120","24|03|03",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47121,24,3,3,null,"047121","24|03|03",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47122,24,3,3,null,"047122","24|03|03",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47123,24,3,3,null,"047123","24|03|03",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47124,24,3,3,null,"047124","24|03|03",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47125,24,3,3,null,"047125","24|03|03",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47126,24,3,3,null,"047126","24|03|03",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47127,24,3,3,null,"047127","24|03|03",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47128,24,3,3,null,"047128","24|03|03",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47129,24,3,3,null,"047129","24|03|03",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,3,3,11214,47130,24,3,3,11214,"047130","24|03|03",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",1,0,1,2,0,0,0,2,2,2,2,2,2,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,3,3,11215,47131,24,3,3,11215,"047131","24|03|03",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",0,11,6,22,14,14,14,25,13,25,28,29,30,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47132,24,3,3,null,"047132","24|03|03",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47133,24,3,3,null,"047133","24|03|03",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47134,24,3,3,null,"047134","24|03|03",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47135,24,3,3,null,"047135","24|03|03",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,3,3,11216,47136,24,3,3,11216,"047136","24|03|03",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",3,21,32,62,75,75,75,99,75,99,63,66,69,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,3,3,11217,47137,24,3,3,11217,"047137","24|03|03",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",0,0,5,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,3,3,11218,47138,24,3,3,11218,"047138","24|03|03",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",0,0,0,4,4,4,4,2,2,2,1,1,1,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47139,24,3,3,null,"047139","24|03|03",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47140,24,3,3,null,"047140","24|03|03",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47141,24,3,3,null,"047141","24|03|03",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47142,24,3,3,null,"047142","24|03|03",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47143,24,3,3,null,"047143","24|03|03",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47144,24,3,3,null,"047144","24|03|03",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47145,24,3,3,null,"047145","24|03|03",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47146,24,3,3,null,"047146","24|03|03",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47147,24,3,3,null,"047147","24|03|03",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47148,24,3,3,null,"047148","24|03|03",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47149,24,3,3,null,"047149","24|03|03",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47150,24,3,3,null,"047150","24|03|03",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47151,24,3,3,null,"047151","24|03|03",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47152,24,3,3,null,"047152","24|03|03",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47153,24,3,3,null,"047153","24|03|03",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47154,24,3,3,null,"047154","24|03|03",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47155,24,3,3,null,"047155","24|03|03",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47156,24,3,3,null,"047156","24|03|03",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47157,24,3,3,null,"047157","24|03|03",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47158,24,3,3,null,"047158","24|03|03",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47159,24,3,3,null,"047159","24|03|03",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47160,24,3,3,null,"047160","24|03|03",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47161,24,3,3,null,"047161","24|03|03",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47162,24,3,3,null,"047162","24|03|03",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47163,24,3,3,null,"047163","24|03|03",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47164,24,3,3,null,"047164","24|03|03",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47165,24,3,3,null,"047165","24|03|03",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47166,24,3,3,null,"047166","24|03|03",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47167,24,3,3,null,"047167","24|03|03",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47168,24,3,3,null,"047168","24|03|03",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47169,24,3,3,null,"047169","24|03|03",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47170,24,3,3,null,"047170","24|03|03",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47171,24,3,3,null,"047171","24|03|03",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47172,24,3,3,null,"047172","24|03|03",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47173,24,3,3,null,"047173","24|03|03",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47174,24,3,3,null,"047174","24|03|03",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47175,24,3,3,null,"047175","24|03|03",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,3,3,null,47176,24,3,3,null,"047176","24|03|03",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Legal and Investigation Advisory Services","Investigation Advisory Services",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,4,1,11219,47177,24,4,1,11219,"047177","24|04|01",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",3160,4252,4676,6707,4557,4557,4557,5435,5435,5127,5380,5626,5874,1,null,{"$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":3160},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4252},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4676},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":6707},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4557},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4557},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4557},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5435},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5435},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5127},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5380},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5626},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":5874},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":5380},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":5626},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":5874}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,4,1,11220,47178,24,4,1,11220,"047178","24|04|01",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",373,528,577,1878,628,628,628,658,658,621,649,685,715,1,null,{"$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":373},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":528},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":577},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1878},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":628},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":628},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":628},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":658},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":658},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":621},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":649},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":685},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":715},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":649},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":685},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":715}]
[null,null,"2021_22","ENE2020",24,4,1,null,47179,24,4,1,null,"047179","24|04|01",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",606,1096,555,1642,1362,1362,1362,1472,1091,1472,1483,1519,1585,1,null,{"$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":606},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1096},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":555},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1642},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1362},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1362},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1362},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1472},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1091},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1472},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1519},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1585},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":1483},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1519},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1585}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,4,1,11221,47180,24,4,1,11221,"047180","24|04|01",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",3,4,6,11,11,11,11,147,112,147,156,165,172,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47181,24,4,1,null,"047181","24|04|01",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Advertising","Advertising",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47182,24,4,1,null,"047182","24|04|01",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Minor assets","Minor assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47183,24,4,1,null,"047183","24|04|01",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47184,24,4,1,null,"047184","24|04|01",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,4,1,11222,47185,24,4,1,11222,"047185","24|04|01",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",8,2,1,3,6,6,6,86,63,86,3,3,3,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,4,1,11223,47186,24,4,1,11223,"047186","24|04|01",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",108,93,74,188,188,188,188,188,176,188,199,211,220,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Computer services","2021_22","ENE2020",24,4,1,11224,47187,24,4,1,11224,"047187","24|04|01",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Police services","NAT",215,747,126,89,89,89,89,91,91,91,97,103,108,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,4,1,11225,47188,24,4,1,11225,"047188","24|04|01",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",0,0,0,50,46,46,46,30,30,30,32,34,35,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47189,24,4,1,null,"047189","24|04|01",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47190,24,4,1,null,"047190","24|04|01",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47191,24,4,1,null,"047191","24|04|01",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47192,24,4,1,null,"047192","24|04|01",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47193,24,4,1,null,"047193","24|04|01",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Contractors","Contractors",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47194,24,4,1,null,"047194","24|04|01",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47195,24,4,1,null,"047195","24|04|01",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47196,24,4,1,null,"047196","24|04|01",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47197,24,4,1,null,"047197","24|04|01",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47198,24,4,1,null,"047198","24|04|01",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47199,24,4,1,null,"047199","24|04|01",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47200,24,4,1,null,"047200","24|04|01",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47201,24,4,1,null,"047201","24|04|01",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47202,24,4,1,null,"047202","24|04|01",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47203,24,4,1,null,"047203","24|04|01",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47204,24,4,1,null,"047204","24|04|01",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47205,24,4,1,null,"047205","24|04|01",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47206,24,4,1,null,"047206","24|04|01",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47207,24,4,1,null,"047207","24|04|01",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,4,1,11226,47208,24,4,1,11226,"047208","24|04|01",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",2,1,2,9,9,9,9,9,9,9,10,11,11,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,4,1,11227,47209,24,4,1,11227,"047209","24|04|01",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",44,32,16,83,80,80,80,88,86,88,93,99,103,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47210,24,4,1,null,"047210","24|04|01",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Operating leases","Operating leases",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47211,24,4,1,null,"047211","24|04|01",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47212,24,4,1,null,"047212","24|04|01",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47213,24,4,1,null,"047213","24|04|01",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,4,1,11228,47214,24,4,1,11228,"047214","24|04|01",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",192,194,232,1123,847,847,847,742,433,742,797,830,867,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,4,1,11229,47215,24,4,1,11229,"047215","24|04|01",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",32,23,98,86,86,86,86,91,91,91,96,63,66,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,4,1,11230,47216,24,4,1,11230,"047216","24|04|01",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",2,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47217,24,4,1,null,"047217","24|04|01",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Goods and services","Venues and facilities","Venues and facilities",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47218,24,4,1,null,"047218","24|04|01",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47219,24,4,1,null,"047219","24|04|01",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47220,24,4,1,null,"047220","24|04|01",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47221,24,4,1,null,"047221","24|04|01",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47222,24,4,1,null,"047222","24|04|01",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47223,24,4,1,null,"047223","24|04|01",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47224,24,4,1,null,"047224","24|04|01",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47225,24,4,1,null,"047225","24|04|01",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47226,24,4,1,null,"047226","24|04|01",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47227,24,4,1,null,"047227","24|04|01",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47228,24,4,1,null,"047228","24|04|01",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47229,24,4,1,null,"047229","24|04|01",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47230,24,4,1,null,"047230","24|04|01",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47231,24,4,1,null,"047231","24|04|01",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47232,24,4,1,null,"047232","24|04|01",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47233,24,4,1,null,"047233","24|04|01",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Households","Social benefits","Social benefits",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47234,24,4,1,null,"047234","24|04|01",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47235,24,4,1,null,"047235","24|04|01",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47236,24,4,1,null,"047236","24|04|01",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47237,24,4,1,null,"047237","24|04|01",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47238,24,4,1,null,"047238","24|04|01",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47239,24,4,1,null,"047239","24|04|01",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47240,24,4,1,null,"047240","24|04|01",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47241,24,4,1,null,"047241","24|04|01",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47242,24,4,1,null,"047242","24|04|01",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47243,24,4,1,null,"047243","24|04|01",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47244,24,4,1,null,"047244","24|04|01",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47245,24,4,1,null,"047245","24|04|01",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47246,24,4,1,null,"047246","24|04|01",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47247,24,4,1,null,"047247","24|04|01",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,4,1,11231,47248,24,4,1,11231,"047248","24|04|01",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",0,0,11,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":11},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47249,24,4,1,null,"047249","24|04|01",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47250,24,4,1,null,"047250","24|04|01",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47251,24,4,1,null,"047251","24|04|01",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47252,24,4,1,null,"047252","24|04|01",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47253,24,4,1,null,"047253","24|04|01",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,1,null,47254,24,4,1,null,"047254","24|04|01",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Compliance Monitoring ",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Salaries and wages","2021_22","ENE2020",24,4,2,11232,47255,24,4,2,11232,"047255","24|04|02",1,1,1,1,1,"01|01|01|01|01","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Police services","NAT",3084,3327,3686,3913,3663,3663,3663,3830,3830,3613,3780,4000,4177,1,null,{"$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":3084},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3327},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3686},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3913},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3663},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3663},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3663},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3830},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3830},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3613},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":3780},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4000},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":4177},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":3780},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":4000},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":4177}]
["NAT|Non-transfer item","24|Social contributions","2021_22","ENE2020",24,4,2,11233,47256,24,4,2,11233,"047256","24|04|02",1,1,1,2,2,"01|01|01|02|02","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Police services","NAT",427,418,474,891,741,741,741,498,498,470,492,518,541,1,null,{"$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":427},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":418},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":474},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":891},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":741},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":741},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":741},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":498},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":498},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":470},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":492},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":518},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":541},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":492},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":518},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":541}]
[null,null,"2021_22","ENE2020",24,4,2,null,47257,24,4,2,null,"047257","24|04|02",1,1,2,2,2,"01|01|02|02|02","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Police services","NAT",715,631,2274,547,736,736,736,844,665,844,961,1021,1064,1,null,{"$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":715},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":631},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":2274},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":547},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":736},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":736},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":736},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":844},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":665},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":844},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":961},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1021},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":1064},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":961},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":1021},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":1064}]
["NAT|Non-transfer item","24|Administrative fees","2021_22","ENE2020",24,4,2,11234,47258,24,4,2,11234,"047258","24|04|02",1,1,2,3,3,"01|01|02|03|03","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Police services","NAT",138,78,94,34,45,45,45,175,157,175,186,197,206,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Advertising","2021_22","ENE2020",24,4,2,11235,47259,24,4,2,11235,"047259","24|04|02",1,1,2,4,4,"01|01|02|04|04","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Police services","NAT",15,147,222,167,30,30,30,121,121,121,194,206,215,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Minor assets","2021_22","ENE2020",24,4,2,11236,47260,24,4,2,11236,"047260","24|04|02",1,1,2,5,5,"01|01|02|05|05","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Police services","NAT",0,0,1,0,280,280,280,30,30,30,32,34,35,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47261,24,4,2,null,"047261","24|04|02",1,1,2,6,6,"01|01|02|06|06","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Audit costs: External","Audit costs: External",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Bursaries: Employees","2021_22","ENE2020",24,4,2,11237,47262,24,4,2,11237,"047262","24|04|02",1,1,2,7,7,"01|01|02|07|07","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Police services","NAT",8,8,8,8,8,8,8,8,8,8,8,8,8,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Catering: Departmental activities","2021_22","ENE2020",24,4,2,11238,47263,24,4,2,11238,"047263","24|04|02",1,1,2,8,8,"01|01|02|08|08","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Police services","NAT",0,2,31,3,3,3,3,3,0,3,3,3,3,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Communication (G&S)","2021_22","ENE2020",24,4,2,11239,47264,24,4,2,11239,"047264","24|04|02",1,1,2,9,9,"01|01|02|09|09","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Police services","NAT",40,34,32,27,30,30,30,27,27,27,28,30,31,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47265,24,4,2,null,"047265","24|04|02",1,1,2,10,10,"01|01|02|10|10","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Computer services","Computer services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consultants: Business and advisory services","2021_22","ENE2020",24,4,2,11240,47266,24,4,2,11240,"047266","24|04|02",1,1,2,11,11,"01|01|02|11|11","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Police services","NAT",4,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47267,24,4,2,null,"047267","24|04|02",1,1,2,12,12,"01|01|02|12|12","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47268,24,4,2,null,"047268","24|04|02",1,1,2,13,13,"01|01|02|13|13","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Laboratory services","Laboratory services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Legal services (G&S)","2021_22","ENE2020",24,4,2,11241,47269,24,4,2,11241,"047269","24|04|02",1,1,2,14,14,"01|01|02|14|14","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Police services","NAT",0,108,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47270,24,4,2,null,"047270","24|04|02",1,1,2,15,15,"01|01|02|15|15","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Science and technological services","Science and technological services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Contractors","2021_22","ENE2020",24,4,2,11242,47271,24,4,2,11242,"047271","24|04|02",1,1,2,16,16,"01|01|02|16|16","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Police services","NAT",0,0,0,2,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47272,24,4,2,null,"047272","24|04|02",1,1,2,17,17,"01|01|02|17|17","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47273,24,4,2,null,"047273","24|04|02",1,1,2,18,18,"01|01|02|18|18","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Entertainment","Entertainment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47274,24,4,2,null,"047274","24|04|02",1,1,2,19,19,"01|01|02|19|19","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47275,24,4,2,null,"047275","24|04|02",1,1,2,20,20,"01|01|02|20|20","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Housing","Housing",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47276,24,4,2,null,"047276","24|04|02",1,1,2,21,21,"01|01|02|21|21","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47277,24,4,2,null,"047277","24|04|02",1,1,2,22,22,"01|01|02|22|22","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47278,24,4,2,null,"047278","24|04|02",1,1,2,23,23,"01|01|02|23|23","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47279,24,4,2,null,"047279","24|04|02",1,1,2,24,24,"01|01|02|24|24","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47280,24,4,2,null,"047280","24|04|02",1,1,2,25,25,"01|01|02|25|25","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47281,24,4,2,null,"047281","24|04|02",1,1,2,26,26,"01|01|02|26|26","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47282,24,4,2,null,"047282","24|04|02",1,1,2,27,27,"01|01|02|27|27","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47283,24,4,2,null,"047283","24|04|02",1,1,2,28,28,"01|01|02|28|28","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47284,24,4,2,null,"047284","24|04|02",1,1,2,29,29,"01|01|02|29|29","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47285,24,4,2,null,"047285","24|04|02",1,1,2,30,30,"01|01|02|30|30","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumable supplies","2021_22","ENE2020",24,4,2,11243,47286,24,4,2,11243,"047286","24|04|02",1,1,2,31,31,"01|01|02|31|31","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Police services","NAT",1,10,2,4,2,2,2,4,2,4,5,6,6,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Consumables: Stationery, printing and office supplies","2021_22","ENE2020",24,4,2,11244,47287,24,4,2,11244,"047287","24|04|02",1,1,2,32,32,"01|01|02|32|32","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Police services","NAT",110,8,33,38,32,32,32,43,42,43,46,49,51,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating leases","2021_22","ENE2020",24,4,2,11245,47288,24,4,2,11245,"047288","24|04|02",1,1,2,33,33,"01|01|02|33|33","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Police services","NAT",25,26,28,20,20,20,20,48,48,48,51,54,56,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47289,24,4,2,null,"047289","24|04|02",1,1,2,34,34,"01|01|02|34|34","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Rental and hiring","Rental and hiring",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47290,24,4,2,null,"047290","24|04|02",1,1,2,35,35,"01|01|02|35|35","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Property payments","Property payments",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47291,24,4,2,null,"047291","24|04|02",1,1,2,36,36,"01|01|02|36|36","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Travel and subsistence","2021_22","ENE2020",24,4,2,11246,47292,24,4,2,11246,"047292","24|04|02",1,1,2,37,37,"01|01|02|37|37","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Police services","NAT",245,194,1799,215,220,220,220,364,209,364,386,409,427,1,null,{"$f":"IF(T_DataComboFile[[#This Row],[G&S reporting level indicator]]=1,$AX$16,\"Not applicable\")","v":"Not applicable"},{"$f":"IF(AND($AX$16=\"Level 3\",T_DataComboFile[[#This Row],[Econ3]] = \"Goods and services\"),IF(T_DataComboFile[[#This Row],[Econ4]] = T_DataComboFile[[#This Row],[Econ3]],1,0),IF(AND($AX$16=\"Level 4\",T_DataComboFile[[#This Row],[Econ4]] = \"Goods and services\"),0,1))","v":0},{"$f":"T_DataComboFile[[#This Row],[2016/17_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Training and development","2021_22","ENE2020",24,4,2,11247,47293,24,4,2,11247,"047293","24|04|02",1,1,2,38,38,"01|01|02|38|38","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Police services","NAT",15,3,14,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Operating payments","2021_22","ENE2020",24,4,2,11248,47294,24,4,2,11248,"047294","24|04|02",1,1,2,39,39,"01|01|02|39|39","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Police services","NAT",86,13,10,29,66,66,66,21,21,21,22,25,26,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Venues and facilities","2021_22","ENE2020",24,4,2,11249,47295,24,4,2,11249,"047295","24|04|02",1,1,2,40,40,"01|01|02|40|40","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Police services","NAT",28,0,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47296,24,4,2,null,"047296","24|04|02",1,1,3,41,41,"01|01|03|41|41","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47297,24,4,2,null,"047297","24|04|02",1,1,3,42,42,"01|01|03|42|42","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Current payments","Interest and rent on land","Rent on land","Rent on land",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47298,24,4,2,null,"047298","24|04|02",1,2,4,43,43,"01|02|04|43|43","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47299,24,4,2,null,"047299","24|04|02",1,2,4,43,44,"01|02|04|43|44","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47300,24,4,2,null,"047300","24|04|02",1,2,4,44,45,"01|02|04|44|45","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47301,24,4,2,null,"047301","24|04|02",1,2,4,44,46,"01|02|04|44|46","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47302,24,4,2,null,"047302","24|04|02",1,2,5,45,47,"01|02|05|45|47","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47303,24,4,2,null,"047303","24|04|02",1,2,5,46,48,"01|02|05|46|48","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47304,24,4,2,null,"047304","24|04|02",1,2,6,47,49,"01|02|06|47|49","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47305,24,4,2,null,"047305","24|04|02",1,2,7,48,50,"01|02|07|48|50","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47306,24,4,2,null,"047306","24|04|02",1,2,8,49,51,"01|02|08|49|51","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47307,24,4,2,null,"047307","24|04|02",1,2,8,49,52,"01|02|08|49|52","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47308,24,4,2,null,"047308","24|04|02",1,2,8,50,53,"01|02|08|50|53","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47309,24,4,2,null,"047309","24|04|02",1,2,8,50,54,"01|02|08|50|54","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47310,24,4,2,null,"047310","24|04|02",1,2,9,51,55,"01|02|09|51|55","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Employee social benefits","24|Social benefits","2021_22","ENE2020",24,4,2,11250,47311,24,4,2,11250,"047311","24|04|02",1,2,10,52,56,"01|02|10|52|56","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Police services","NAT",0,0,0,0,91,91,91,0,0,0,0,0,0,1,null,{"$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":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$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},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Claims against the state","24|Other transfers to households","2021_22","ENE2020",24,4,2,11251,47312,24,4,2,11251,"047312","24|04|02",1,2,10,53,57,"01|02|10|53|57","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Claims against the state","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Police services","NAT",273,0,273,0,0,0,0,0,0,0,0,0,0,1,null,{"$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":273},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":273},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47313,24,4,2,null,"047313","24|04|02",2,2,4,43,43,"02|02|04|43|43","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47314,24,4,2,null,"047314","24|04|02",2,2,4,44,45,"02|02|04|44|45","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47315,24,4,2,null,"047315","24|04|02",2,2,5,46,48,"02|02|05|46|48","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47316,24,4,2,null,"047316","24|04|02",2,2,6,47,49,"02|02|06|47|49","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47317,24,4,2,null,"047317","24|04|02",2,2,7,48,50,"02|02|07|48|50","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47318,24,4,2,null,"047318","24|04|02",2,2,8,49,51,"02|02|08|49|51","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47319,24,4,2,null,"047319","24|04|02",2,2,8,49,52,"02|02|08|49|52","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47320,24,4,2,null,"047320","24|04|02",2,2,8,50,54,"02|02|08|50|54","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47321,24,4,2,null,"047321","24|04|02",2,2,9,51,55,"02|02|09|51|55","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47322,24,4,2,null,"047322","24|04|02",2,2,10,53,57,"02|02|10|53|57","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47323,24,4,2,null,"047323","24|04|02",2,3,11,54,58,"02|03|11|54|58","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47324,24,4,2,null,"047324","24|04|02",2,3,11,55,59,"02|03|11|55|59","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47325,24,4,2,null,"047325","24|04|02",2,3,12,56,60,"02|03|12|56|60","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
["NAT|Non-transfer item","24|Other machinery and equipment","2021_22","ENE2020",24,4,2,11252,47326,24,4,2,11252,"047326","24|04|02",2,3,12,57,61,"02|03|12|57|61","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Police services","NAT",0,120,0,0,0,0,0,0,0,0,0,0,0,1,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2017/18_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":120},{"$f":"T_DataComboFile[[#This Row],[2018/19_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Main appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Adjusted appropriation_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Revised estimate_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2019/20 Preliminary outcome_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Original_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 SAB_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2020/21 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline_Source]]*T_DataComboFile[[#This Row],[G&S reporting level indicator]]","v":0},null,null,null,null,null,null,{"$f":"T_DataComboFile[[#This Row],[2021/22 Baseline]]+T_DataComboFile[[#This Row],[2021/22 Reduction]]+T_DataComboFile[[#This Row],[2021/22 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2022/23 Baseline]]+T_DataComboFile[[#This Row],[2022/23 Reduction]]+T_DataComboFile[[#This Row],[2022/23 Increase]]","v":0},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47327,24,4,2,null,"047327","24|04|02",2,3,13,58,62,"02|03|13|58|62","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47328,24,4,2,null,"047328","24|04|02",2,3,14,59,63,"02|03|14|59|63","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47329,24,4,2,null,"047329","24|04|02",2,3,15,60,64,"02|03|15|60|64","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47330,24,4,2,null,"047330","24|04|02",2,3,16,61,65,"02|03|16|61|65","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47331,24,4,2,null,"047331","24|04|02",2,3,17,62,66,"02|03|17|62|66","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"T_DataComboFile[[#This Row],[2023/24 Baseline]]+T_DataComboFile[[#This Row],[2023/24 Reduction]]+T_DataComboFile[[#This Row],[2023/24 Increase]]","v":0}]
[null,null,"2021_22","ENE2020",24,4,2,null,47332,24,4,2,null,"047332","24|04|02",3,4,18,63,67,"03|04|18|63|67","National","Independent Police Investigative Directorate","Compliance Monitoring and Stakeholder Management","Stakeholder Management",null,"Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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}]

{"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$7&\" \"& MyDeptName","v":"VOTE 24:  Independent Police Investigative Directorate"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view","2020/21","2021/22","2022/23","2023/24","Trend","2021/22","2022/23","2023/24","Ave Ann",null,"2020/21","2021/22","2022/23","2023/24"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($K$32:$K$65))","v":229066},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($O$32:$O$65))","v":238621},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($S$32:$S$65))","v":245370},{"$f":"SUMPRODUCT(($G$32:$G$65=$G6)*($W$32:$W$65))","v":256186},null,{"$f":"IFERROR(I6/H6-1,0)","v":4.1712868780176882E-2},2.8283344718193382E-2,4.4080368423197624E-2,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":3.8002151185573263E-2}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($K$32:$K$65))","v":106526},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($O$32:$O$65))","v":112509},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($S$32:$S$65))","v":116696},{"$f":"SUMPRODUCT(($G$32:$G$65=$G7)*($W$32:$W$65))","v":121833},null,5.6164692187822718E-2,3.7214800593730279E-2,4.4020360595050434E-2,4.577062717240743E-2]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($K$32:$K$65))","v":820},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($O$32:$O$65))","v":870},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($S$32:$S$65))","v":908},{"$f":"SUMPRODUCT(($G$32:$G$65=$G8)*($W$32:$W$65))","v":948},null,6.0975609756097615E-2,4.3678160919540243E-2,4.4052863436123246E-2,4.9537985996937817E-2]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($K$32:$K$65))","v":5494},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($O$32:$O$65))","v":5663},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($S$32:$S$65))","v":5935},{"$f":"SUMPRODUCT(($G$32:$G$65=$G9)*($W$32:$W$65))","v":6196},null,3.0760829996359762E-2,4.8031078933427507E-2,4.3976411120471681E-2,4.0896587332950318E-2]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($K$32:$K$65))","v":341906},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($O$32:$O$65))","v":357663},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($S$32:$S$65))","v":368909},{"$f":"SUMPRODUCT(($G$32:$G$65=$G10)*($W$32:$W$65))","v":385163},null,4.6085766263241901E-2,3.1443006405471152E-2,4.4059646145797382E-2,4.0509251915922695E-2]
[null,null,null,null,null,null,"Composition of spending (% of Total)"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"H6/H$10","v":0.66996776891894261},0.66716713778053638,0.66512337730985149,0.6651365785394755,null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":0.66996776891894261},0.66716713778053638,0.66512337730985149,0.6651365785394755]
[null,null,null,null,null,null,"Goods and services",0.31156516703421411,0.31456706452722255,0.31632733275685876,0.31631543009063695,null,null,null,null,null,null,0.31156516703421411,0.31456706452722255,0.31632733275685876,0.31631543009063695]
[null,null,null,null,null,null,"Transfers and subsidies",2.3983200060835436E-3,2.4324573690876609E-3,2.4613115971689496E-3,2.4612956073143057E-3,null,null,null,null,null,null,"","","",""]
[null,null,null,null,null,null,"Payments for capital assets",1.6068744040759742E-2,1.583334032315336E-2,1.6087978336120832E-2,1.6086695762573249E-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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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,{"$f":"G3","v":"VOTE 24:  Independent Police Investigative Directorate"}]
[null,null,null,null,null,null,null,"2017/18","2018/19","2019/20","2020/21","2021/22",null,null,null,"2022/23",null,null,null,"2023/24"]
[null,null,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[null,null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,null,"Current payments",{"$f":"SUM(H33:H35)","v":254094},289713,328583,335592,351130,0,0,351130,362066,0,0,362066,378019,0,0,378019]
[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":168761},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2018/19])","v":187579},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2019/20 Revised estimate])","v":228759},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2020/21 Revised])","v":229066},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2021/22 Baseline])","v":238621},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$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},{"$f":"L33+M33+N33","v":238621},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2022/23 Baseline])","v":245370},{"$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":245370},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G33))*T_DataComboFile[2023/24 Baseline])","v":256186},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$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},{"$f":"T33+U33+V33","v":256186}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2017/18])","v":85333},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2018/19])","v":102134},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2019/20 Revised estimate])","v":99824},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2020/21 Revised])","v":106526},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2021/22 Baseline])","v":112509},{"$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]=$G34))*T_DataComboFile[2021/22 Increase])","v":0},112509,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2022/23 Baseline])","v":116696},{"$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]=$G34))*T_DataComboFile[2022/23 Increase])","v":0},116696,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G34))*T_DataComboFile[2023/24 Baseline])","v":121833},{"$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]=$G34))*T_DataComboFile[2023/24 Increase])","v":0},121833]
[null,null,null,null,null,null,"Interest and rent on land",{"$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":1114},1899,1157,820,870,0,0,870,908,0,0,908,948,0,0,948]
[null,null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H38:H39)","v":0},0,50,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Provinces",{"$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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2019/20 Revised estimate])","v":50},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G39))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},0]
[null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H41:H42)","v":568},722,776,820,870,0,0,870,908,0,0,908,948,0,0,948]
[null,null,null,null,null,null,"Social security funds",{"$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":568},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2018/19])","v":722},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2019/20 Revised estimate])","v":776},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2020/21 Revised])","v":820},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2021/22 Baseline])","v":870},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},870,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2022/23 Baseline])","v":908},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},908,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G42))*T_DataComboFile[2023/24 Baseline])","v":948},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},948]
[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",{"$f":"SUM(H46:H47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2021/22 Baseline])","v":0},{"$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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"P46+Q46+R46","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G46))*T_DataComboFile[2023/24 Baseline])","v":0},{"$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":0}]
[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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G47))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$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},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$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},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G48))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$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},0]
[null,null,null,null,null,null,"Households",{"$f":"SUM(H50:H51)","v":546},1177,331,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2017/18])","v":274},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2018/19])","v":185},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2019/20 Revised estimate])","v":246},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2021/22 Baseline])","v":0},{"$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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"P50+Q50+R50","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G50))*T_DataComboFile[2023/24 Baseline])","v":0},{"$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":0}]
[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":272},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2018/19])","v":992},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G51))*T_DataComboFile[2019/20 Revised estimate])","v":85},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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",{"$f":"SUM(H53,H56,H59:H63)","v":127},23204,6913,5494,5663,0,0,5663,5935,0,0,5935,6196,0,0,6196]
[null,null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H54:H55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"L54+M54+N54","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2022/23 Baseline])","v":0},{"$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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G54))*T_DataComboFile[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"T54+U54+V54","v":0}]
[null,null,null,null,null,null,"Other fixed structures",{"$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":127},23204,6913,5494,5663,0,0,5663,5935,0,0,5935,6196,0,0,6196]
[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":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2018/19])","v":15717},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2019/20 Revised estimate])","v":2200},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2020/21 Revised])","v":2250},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2021/22 Baseline])","v":2500},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"L57+M57+N57","v":2500},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2022/23 Baseline])","v":2593},{"$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":2593},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G57))*T_DataComboFile[2023/24 Baseline])","v":2707},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$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},{"$f":"T57+U57+V57","v":2707}]
[null,null,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2017/18])","v":127},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2018/19])","v":7487},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2019/20 Revised estimate])","v":4713},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2020/21 Revised])","v":3244},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2021/22 Baseline])","v":3163},{"$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]=$G58))*T_DataComboFile[2021/22 Increase])","v":0},3163,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2022/23 Baseline])","v":3342},{"$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]=$G58))*T_DataComboFile[2022/23 Increase])","v":0},3342,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ4]=$G58))*T_DataComboFile[2023/24 Baseline])","v":3489},{"$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]=$G58))*T_DataComboFile[2023/24 Increase])","v":0},3489]
[null,null,null,null,null,null,"Heritage assets",{"$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]=$G60))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2021/22 Baseline])","v":0},{"$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]=$G60))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2022/23 Baseline])","v":0},{"$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]=$G60))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G60))*T_DataComboFile[2023/24 Baseline])","v":0},{"$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]=$G60))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G61))*T_DataComboFile[2018/19])","v":0},{"$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]=$G63))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2018/19])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2020/21 Revised])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2021/22 Baseline])","v":0},{"$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]=$G63))*T_DataComboFile[2021/22 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2022/23 Baseline])","v":0},{"$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]=$G63))*T_DataComboFile[2022/23 Increase])","v":0},0,{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G63))*T_DataComboFile[2023/24 Baseline])","v":0},{"$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]=$G63))*T_DataComboFile[2023/24 Increase])","v":0},0]
[null,null,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2017/18])","v":0},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2018/19])","v":15},{"$f":"SUMPRODUCT(((T_DataComboFile[G&S reporting level indicator]=1)*(T_DataComboFile[Econ3]=$G64))*T_DataComboFile[2019/20 Revised estimate])","v":0},{"$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":255335},314831,336653,341906,357663,0,0,357663,368909,0,0,368909,385163,0,0,385163]
[]
[]
[]
[]
[]
[]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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":341906},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2021/22 Revised baseline])","v":357663},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2022/23 Revised baseline])","v":368909},{"$f":"SUMPRODUCT(((T_DataComboFile[Implementation programme]=$G$3)*(T_DataComboFile[DOR]=$B18))*T_DataComboFile[2023/24 Revised baseline])","v":385163},null,{"$f":"IFERROR(I18/H18-1,0)","v":4.6085766263241901E-2},{"$f":"IFERROR(J18/I18-1,0)","v":3.1443006405471152E-2},{"$f":"IFERROR(K18/J18-1,0)","v":4.4059646145797382E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":4.0509251915922695E-2}]
[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",{"$f":"MyDeptName","v":"Independent Police Investigative Directorate"}]
[null,null,"Month"]
[null,null,"Fin Year","2021/22"]
[null,null,"VoteNo",{"$f":"MyVoteNo","v":24}]
[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",{"$f":"NOW()","v":44064.677854513888}]
[null,null,"OS version",{"$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__44064.6778545139"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"MTEC2021-Vote 24.xlsm"}]
[null,null,"FilePath",{"$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":-20016},{"$f":"Data!BT9","v":-31095},{"$f":"Data!BU9","v":-47257},{"$f":"IF(OR(U6<0,V6<0,W6<0),1,0)","v":1},{"$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",{"$f":"Data!BS12","v":-13266},{"$f":"Data!BT12","v":-20581},{"$f":"Data!BU12","v":-35769},{"$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"]