{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Welcome","Notes","Pivot % growth","Pivot_T","Service delivery impact","Performance impact","Pivot Infra impact","Pivot Personnel impact","Pivot HRBP","Data","Summary","SRT1","SRT2","SRT3","SRT4","Other reallocations","Metadata","Sheet1","HRBP_Data","Tables"],"not_rendered":{"charts":14,"images":3,"macros":1,"external_links":2,"defined_names":126,"comments":1,"pivot_tables":5},"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":54,"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,5,{"$f":"INDEX(AB$4:AB$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Home Affairs"},{"$f":"INDEX(AC$4:AC$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Timothy Murwa"},null,{"$f":"INDEX(AE$4:AE$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Timothy.Murwa@treasury.gov.za"},{"$f":"INDEX(AF$4:AF$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"Maggy Makoka"},null,{"$f":"INDEX(AH$4:AH$45,MATCH(MyVoteNo,$AA$4:$AA$45,0))","v":"MAGGY.MOKOKA@TREASURY.GOV.ZA"}]
[null,null,null,null,"MTEC Submission Workbook - 2022 MTEF",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Ceilings",null,null,"CoE Ceilings",null,null,null,null,null,null,"Departmental Ceilings",{"$f":"SUM(AT4:AT45)","v":1831054386},1870191770,1966976194,null,null,"Compensation Ceilings",{"$f":"SUM(AZ4:AZ45)","v":175455811},175551343,183435272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dept Index No.","Vote No.","Department","Contact Person","Tel","email","Contact Person","Tel","email",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},{"$f":"AI3","v":"2022/23"},"2023/24","2024/25",null,null,null,null,"Department",{"$f":"AI3","v":"2022/23"},"2023/24","2024/25",null,null,"Department",{"$f":"AI3","v":"2022/23"},"2023/24","2024/25"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,29,"Agriculture, Land Reform and Rural Development","Bothwell Deka","(012) 395 6784","Bothwell.Deka@treasury.gov.za","Humbelani Ramuedzisi","(012) 315 5585","Humbelani.Ramuedzisi@treasury.gov.za",{"$f":"IFERROR(INDEX((AT$4:AT$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":17170668},{"$f":"IFERROR(INDEX((AU$4:AU$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":17387702},{"$f":"IFERROR(INDEX((AV$4:AV$45),MATCH($AB4,$AS$4:$AS$45,0)),0)","v":18168574},{"$f":"IFERROR(INDEX((AZ$4:AZ$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":3968925},{"$f":"IFERROR(INDEX((BA$4:BA$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":3856499},{"$f":"IFERROR(INDEX((BB$4:BB$45),MATCH($AB4,$AY$4:$AY$45,0)),0)","v":4029693},null,null,null,null,"Agriculture, Land Reform and Rural Development",17170668,17387702,18168574,null,null,"Agriculture, Land Reform and Rural Development",3968925,3856499,4029693]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,16,"Basic Education","Spencer Janari","(012) 315 5436","Spencer.Janari@treasury.gov.za","Pindi Masiso","(012) 315 5722","Pindi.Masiso@treasury.gov.za",28174672,28804038,30097610,532730,535567,559618,null,null,null,null,"Basic Education",28174672,28804038,30097610,null,null,"Basic Education",532730,535567,559618]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,42,"Centre for Public Service Innovation","George Tembo","(012) 315 5514","George.Tembo@treasury.gov.za","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",{"$f":"IFERROR(INDEX((AT$4:AT$45),MATCH($AB6,$AS$4:$AS$45,0)),0)","v":44143},{"$f":"IFERROR(INDEX((AU$4:AU$45),MATCH($AB6,$AS$4:$AS$45,0)),0)","v":45361},{"$f":"IFERROR(INDEX((AV$4:AV$45),MATCH($AB6,$AS$4:$AS$45,0)),0)","v":47397},{"$f":"IFERROR(INDEX((AZ$4:AZ$45),MATCH($AB6,$AY$4:$AY$45,0)),0)","v":24177},{"$f":"IFERROR(INDEX((BA$4:BA$45),MATCH($AB6,$AY$4:$AY$45,0)),0)","v":24869},{"$f":"IFERROR(INDEX((BB$4:BB$45),MATCH($AB6,$AY$4:$AY$45,0)),0)","v":25985},null,null,null,null,"Centre for Public Service Innovation",44143,45361,47397,null,null,"Centre for Public Service Innovation",24177,24869,25985]
[null,{"$f":"\"VOTE \" &$AA$1&\": \"","v":"VOTE 5: "},{"$f":"MyDeptName","v":"Home Affairs"},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",150228,150489,157245,103744,103740,108398,null,null,null,null,"Civilian Secretariat for the Police Service",150228,150489,157245,null,null,"Civilian Secretariat for the Police Service",103744,103740,108398]
[null,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",2417182,2426409,2535360,302941,291288,304366,null,null,null,null,"Communications and Digital Technologies",2417182,2426409,2535360,null,null,"Communications and Digital Technologies",302941,291288,304366]
[null,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","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za",107105999,108386066,113253628,347828,331683,346575,null,null,null,null,"Cooperative Governance",107105999,108386066,113253628,null,null,"Cooperative Governance",347828,331683,346575]
[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",25486638,25593909,26743311,17249586,16928739,17689000,null,null,null,null,"Correctional Services",25486638,25593909,26743311,null,null,"Correctional Services",17249586,16928739,17689000]
[null,{"$f":"AC1","v":"Timothy Murwa"},null,{"$f":"AE1","v":"Timothy.Murwa@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",46776964,47159805,49277735,29366491,29649010,30980536,null,null,null,null,"Defence",46776964,47159805,49277735,null,null,"Defence",29366491,29649010,30980536]
[null,{"$f":"IF(AF1=B11,\"\",AF1)","v":"Maggy Makoka"},null,{"$f":"IF(AH1=D11,\"\",AH1)","v":"MAGGY.MOKOKA@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","Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za",3559303,3571234,3731616,1384089,1384763,1446951,null,null,null,null,"Employment and Labour",3559303,3571234,3731616,null,null,"Employment and Labour",1384089,1384763,1446951]
[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,"Forestry, Fisheries and the Environment","Gcobisa Magazi","(012) 315 5320","Gcobisa.Magazi@treasury.gov.za","Ashley Ramasimu","(012) 315 5166","Ashley.Ramasimu@treasury.gov.za",8883025,8947150,9348937,1881093,1889993,1974872,null,null,null,null,"Forestry, Fisheries and the Environment",8883025,8947150,9348937,null,null,"Forestry, Fisheries and the Environment",1881093,1889993,1974872]
[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 ","(012) 315 5015 ","Viwe.Sobudula@treasury.gov.za",709967,711862,743830,275144,275218,287579,null,null,null,null,"Government Communication and Information System",709967,711862,743830,null,null,"Government Communication and Information System",275144,275218,287579]
[null,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 ",61655429,59386455,61215612,843047,850516,888711,null,null,null,null,"Health",61655429,59386455,61215612,null,null,"Health",843047,850516,888711]
[null,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","Barileng Sape","(012) 406 9069","barileng.sape@treasury.gov.za","Nkhumeleni Munyai","(012) 315 5636","Nkhumeleni.Munyai@treasury.gov.za",122587839,125013081,131597262,10775567,10962604,11454929,null,null,null,null,"Higher Education and Training",122587839,125013081,131597262,null,null,"Higher Education and Training",10775567,10962604,11454929]
[null,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","Maggy Makoka","(012) 315 5468","MAGGY.MOKOKA@TREASURY.GOV.ZA",8829108,8875062,9273632,3478066,3502938,3660255,null,null,null,null,"Home Affairs",8829108,8875062,9273632,null,null,"Home Affairs",3478066,3502938,3660255]
[null,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",32619284,33982600,35508742,403094,403176,421283,null,null,null,null,"Human Settlements",32619284,33982600,35508742,null,null,"Human Settlements",403094,403176,421283]
[null,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",351796,357989,374064,234099,239613,250376,null,null,null,null,"Independent Police Investigative Directorate",351796,357989,374064,null,null,"Independent Police Investigative Directorate",234099,239613,250376]
[null,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",6568006,6611037,6907933,2827273,2839854,2967390,null,null,null,null,"International Relations and Cooperation",6568006,6611037,6907933,null,null,"International Relations and Cooperation",2827273,2839854,2967390]
[null,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","Thabo Selahle","(012) 395 6610","Thabo.Selahle@Treasury.gov.za",21812969,21951135,22936939,12263031,12327844,12881484,null,null,null,null,"Justice and Constitutional Development",21812969,21951135,22936939,null,null,"Justice and Constitutional Development",12263031,12327844,12881484]
[null,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",663353,662993,692764,126734,130736,136607,null,null,null,null,"Military Veterans",663353,662993,692764,null,null,"Military Veterans",126734,130736,136607]
[null,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",10204771,10436456,10905147,1037127,1037131,1083709,null,null,null,null,"Mineral Resources and Energy",10204771,10436456,10905147,null,null,"Mineral Resources and Energy",1037127,1037131,1083709]
[null,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",213941,214692,224333,58056,58057,60665,null,null,null,null,"National School of Government",213941,214692,224333,null,null,"National School of Government",58056,58057,60665]
[null,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",874369889,906170915,959592429,861598,862286,901010,null,null,null,null,"National Treasury",874369889,906170915,959592429,null,null,"National Treasury",861598,862286,901010]
[null,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",2348436,2357611,2463491,1738700,1740705,1818880,null,null,null,null,"Office of the Chief Justice",2348436,2357611,2463491,null,null,"Office of the Chief Justice",1738700,1740705,1818880]
[null,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","Maggy Makoka","(012) 315 5468","Maggy.Mokoka@Treasury.gov.za",2651952,2657570,2776916,1398889,1399164,1461998,null,null,null,null,"Parliament",2651952,2657570,2776916,null,null,"Parliament",1398889,1399164,1461998]
[null,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 ","(012) 315 5015 ","Viwe.Sobudula@treasury.gov.za",460327,461317,482026,303497,306495,320261,null,null,null,null,"Planning, Monitoring and Evaluation",460327,461317,482026,null,null,"Planning, Monitoring and Evaluation",303497,306495,320261]
[null,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","Mmathapelo Maphangela","(012) 406 9013","Mmathapelo.Maphangela@treasury.gov.za",96857602,97083609,101443585,75299665,75297089,78678642,null,null,null,null,"Police",96857602,97083609,101443585,null,null,"Police",75299665,75297089,78678642]
[null,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",2071587,297553,310915,177453,179974,188057,null,null,null,null,"Public Enterprises",2071587,297553,310915,null,null,"Public Enterprises",177453,179974,188057]
[null,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",535162,543462,567875,289286,290747,303804,null,null,null,null,"Public Service Commission",284582,284921,297715,null,null,"Public Service Commission",212875,212877,222437]
[null,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","Mercy Mhlophe","(012) 315 5598","mercy.mhlope@treasury.gov.za",284582,284921,297715,212875,212877,222437,null,null,null,null,"Public Service and Administration",535162,543462,567875,null,null,"Public Service and Administration",289286,290747,303804]
[null,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","Uvadhya Singh","(012) 315 9030","Uvadhya.Singh@treasury.gov.za",8546260,8578946,8964214,570231,571442,597104,null,null,null,null,"Public Works and Infrastructure",8546260,8578946,8964214,null,null,"Public Works and Infrastructure",570231,571442,597104]
[null,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",9127976,9244581,9659756,358364,358376,374470,null,null,null,null,"Science and Innovation",9127976,9244581,9659756,null,null,"Science and Innovation",358364,358376,374470]
[null,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",2560324,2569927,2685340,157746,163267,170599,null,null,null,null,"Small Business Development",2560324,2569927,2685340,null,null,"Small Business Development",157746,163267,170599]
[null,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",215192092,216107780,225813055,501310,503506,526118,null,null,null,null,"Social Development",215192092,216107780,225813055,null,null,"Social Development",501310,503506,526118]
[null,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,"Sport, Arts and Culture","Judy Naidoo","(012) 315 5269","Judy.Naidoo@treasury.gov.za","Nkosana Mphafa","(012) 315 5100","Nkosana.Mphafa@treasury.gov.za",5828283,5886456,6150813,368626,376422,393325,null,null,null,null,"Sport, Arts and Culture",5828283,5886456,6150813,null,null,"Sport, Arts and Culture",368626,376422,393325]
[null,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",2509155,2533534,2647313,1482610,1490331,1557262,null,null,null,null,"Statistics South Africa",2509155,2533534,2647313,null,null,"Statistics South Africa",1482610,1490331,1557262]
[null,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",607531,610485,637903,374904,376377,393280,null,null,null,null,"The Presidency",607531,610485,637903,null,null,"The Presidency",374904,376377,393280]
[null,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",2483869,2492307,2604237,333077,333080,348039,null,null,null,null,"Tourism",2483869,2492307,2604237,null,null,"Tourism",333077,333080,348039]
[null,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",9979809,10099712,10553270,1029359,991246,1035762,null,null,null,null,"Trade, Industry and Competition",9979809,10099712,10553270,null,null,"Trade, Industry and Competition",1029359,991246,1035762]
[null,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","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Amanda Matutu","(012) 395 6786","Amanda.Matutu@treasury.gov.za",175733,179962,188044,85263,89020,93018,null,null,null,null,"Traditional Affairs",175733,179962,188044,null,null,"Traditional Affairs",85263,89020,93018]
[null,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",70260603,72538282,75795935,531432,531457,555328,null,null,null,null,"Transport",70260603,72538282,75795935,null,null,"Transport",531432,531457,555328]
[null,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","Millicent Mulaudzi","(012) 395 6576","Millicent.Mulaudzi@treasury.gov.za","Iqbal Mahomed Alli","(012) 315 5809","Iqbal.Mahomed-Alli@treasury.gov.za",17439588,18035399,18782660,1787000,1741701,1819924,null,null,null,null,"Water and Sanitation",17439588,18035399,18782660,null,null,"Water and Sanitation",1787000,1741701,1819924]
[null,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",778341,781916,817031,111084,111943,116972,null,null,null,null,"Women, Youth and Persons with Disabilities",778341,781916,817031,null,null,"Women, Youth and Persons with Disabilities",111084,111943,116972]
[]
[]
[null,null,null,null,null,null,null,null,null,null,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":1831054386},1870191770,1966976194,175455811,175551343,183435272]
[null,null,null,null,null,null,null,null,null,null,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 2022 MTEF Guidelines"]
[null,"http://www.treasury.gov.za/publications/guidelines/default.aspx"]

{"sheet":"Pivot % growth","index":2,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Econ3","(All)"]
[null,"Econ2","(All)"]
[]
[null,"Row Labels"," 2021/22 Baseline"," 2022/23 \nRevised \nbaseline"," 2023/24 \nRevised \nbaseline"," 2024/25 Revised baseline","% YoY 2022/23","% YoY 2023/24"," YoY 2024/25"," Ave Ann growth History"," Ave Ann growth MTEF","% adjust \n2022/23","% adjust\n2023/24"," 2024/25 % adjustment"]
[null,"Administration",2266639,2295777,2307620,2411254,1.2855156908532894E-2,5.1586020767695473E-3,4.4909473830180069E-2,-5.3994768102946344E-2,2.0830258915218058E-2,0,0,0]
[null,"Citizen Affairs",2552428,2615073,2630856,2749006,2.4543297597424907E-2,6.0353955702192597E-3,4.4909337493196144E-2,-6.4474249396657246E-2,2.5039801865172961E-2,0,0,0]
[null,"Immigration Affairs",1454316,1481932,1489230,1556106,1.8988995514042317E-2,4.9246524132011693E-3,4.4906428154146694E-2,7.9994676972756196E-2,2.2806466341701803E-2,0,0,0]
[null,"Institutional Support and Transfers",2417067,2436326,2447356,2557266,7.9679214519083885E-3,4.5273087427544212E-3,4.4909690294342219E-2,0.18501727367066723,1.8972363288821903E-2,0,0,0]
[null,"Grand Total",8690450,8829108,8875062,9273632,1.5955215207497986E-2,5.2048292987241229E-3,4.4908982044294499E-2,1.132806699495692E-2,2.1886192129327409E-2,0,0,0]

{"sheet":"Pivot_T","index":3,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DOR","(All)"]
[null,"Econ4","(All)"]
[null,"Econ3","(All)"]
[]
[null," Value","Column Labels"]
[null,null,"2021/22","2022/23",null,"2023/24",null,"2024/25"]
[null,"Row Labels","Baseline","Baseline","Revised baseline","Baseline","Revised baseline","Baseline","Revised baseline"]
[null,"Current payments",6293330,6413741,6413741,6449589,6449589,6739234,6739234]
[null,"Transfers and subsidies",2383393,2401103,2401103,2410580,2410580,2518836,2518836]
[null,"Payments for capital assets",13727,14264,14264,14893,14893,15562,15562]
[null,"Grand Total",8690450,8829108,8829108,8875062,8875062,9273632,9273632]

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

{"sheet":"Performance impact","index":5,"n_rows":17,"n_cols":19,"rows_kept":17,"cut":false,"hidden":false,"merged":[[14,1,14,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note: Data in the table below is sourced from the individual SRT sheets. Any adjustments should be made on the SRT sheets. Ajustments made directly on this table will be over-written when the data is refreshed!"]
[]
[null,"Impact area","Unit no","Unit name","Performance indicator","2021/22 Current performance","2021/22 Performance @ benchmark level","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","2024/25 Original target","2024/25 Revised target","2024/25 Change","Comment","Gov Priority"]

{"sheet":"Pivot Infra impact","index":6,"n_rows":20,"n_cols":6,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Impact area","(All)"]
[]
[null," Value","Column Labels"]
[null,null,"2021/22","2022/23","2023/24","2024/25"]
[null,"Row Labels","Change","Change","Change","Change"]
[null,"(blank)",0,0,0,0]
[null,"Grand Total",0,0,0,0]

{"sheet":"Pivot Personnel impact","index":7,"n_rows":23,"n_cols":5,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," Value","Column Labels"]
[null,null,"2022/23","2023/24","2024/25"]
[null,"Row Labels","Change in number","Change in number","Change in number"]
[null,"Levels 01 - 06",0,0,0]
[null,"Levels 07 - 12",0,0,0]
[null,"Levels 13 - 16",0,0,0]
[null,"Other",0,0,0]
[null,"Grand Total",0,0,0]

{"sheet":"Pivot HRBP","index":8,"n_rows":22,"n_cols":6,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Salary level","(All)"]
[null,"Programme No","(All)"]
[]
[null," Number","Columns"]
[null,null,"2021/22","2022/23","2023/24","2024/25"]
[null,"Row Labels","Headcount reductions to be made","Headcount reductions to be made","Headcount reductions to be made","Headcount reductions to be made"]
[null,"Levels 01 - 06",0,0,0,0]
[null,"Levels 07 - 12",0,0,0,0]
[null,"Levels 13 - 16",0,0,0,0]
[null,"Other",0,0,0,0]
[null,"Grand Total",0,0,0,0]

{"sheet":"Data","index":9,"n_rows":1288,"n_cols":98,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[null,null,null,null,null,null,null,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,"Spending review topics…"]
[null,null,null,null,null,null,null,null,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,"Spending review topic 1"]
[null,null,null,null,null,null,null,null,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,"Spending review topic 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(Dataset[2022/23 Revised baseline],\"<0\")","v":0},{"$f":"COUNTIF(Dataset[2023/24 Revised baseline],\"<0\")","v":0},{"$f":"COUNTIF(Dataset[2024/25 Revised baseline],\"<0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Spending review topic 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Spending review topic 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:",{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":8829108},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":8875062},{"$f":"INDEX(DeptCeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":9273632}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"CR8-SUM(Dataset[2022/23 Revised baseline])","v":0},{"$f":"CS8-SUM(Dataset[2023/24 Revised baseline])","v":0},{"$f":"CT8-SUM(Dataset[2024/25 Revised baseline])","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:",{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),1)","v":3478066},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),2)","v":3502938},{"$f":"INDEX(CoECeiling,MATCH(MyVoteNo,VoteNoList,0),3)","v":3660255}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Over)/Under",{"$f":"CR11-SUMIF(Dataset[Econ3],\"Compensation of employees\",Dataset[2022/23 Revised baseline])","v":0},{"$f":"CS11-SUMIF(Dataset[Econ3],\"Compensation of employees\",Dataset[2023/24 Revised baseline])","v":0},{"$f":"CT11-SUMIF(Dataset[Econ3],\"Compensation of employees\",Dataset[2024/25 Revised baseline])","v":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,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,"2017/18","2018/19","2019/20","2020/21 Main appropriation","2020/21 Adjusted appropriation","2020/21 Revised estimate","2020/21 Preliminary outcome","2021/22 Baseline","2022/23 Baseline","2023/24 Baseline","2024/25 Baseline","2022/23 From  - Spending review Topic 1","2023/24 From  - Spending review Topic 1","2024/25 From  - Spending review Topic 1","2022/23 To  - Spending review Topic 1","2023/24 To  - Spending review Topic 1","2024/25 To  - Spending review Topic 1","2022/23 From  - Spending review Topic 2","2023/24 From  - Spending review Topic 2","2024/25 From  - Spending review Topic 2","2022/23 To  - Spending review Topic 2","2023/24 To  - Spending review Topic 2","2024/25 To  - Spending review Topic 2","2022/23 From - Spending review Topic 3","2023/24 From - Spending review Topic 3","2024/25 From - Spending review Topic 3","2022/23 To - Spending review Topic 3","2023/24 To - Spending review Topic 3","2024/25 To - Spending review Topic 3","2022/23 From - Spending review Topic 4","2023/24 From - Spending review Topic 4","2024/25 From - Spending review Topic 4","2022/23 To - Spending review Topic 4","2023/24 To - Spending review Topic 4","2024/25 To - Spending review Topic 4","2022/23 From - Other reallocations","2023/24 From - Other reallocations","2024/25 From - Other reallocations","2022/23 To - Other reallocations","2023/24 To - Other reallocations","2024/25 To - Other reallocations","2022/23 From - Total","2023/24 From - Total","2024/25 From - Total","2022/23 To - Total","2023/24 To - Total","2024/25 To - Total","2022/23 Revised baseline","2023/24 Revised baseline","2024/25 Revised baseline"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 4","Subtotal:  ",{"$f":"SUBTOTAL(9,Dataset[2017/18])","v":8401679},{"$f":"SUBTOTAL(9,Dataset[2018/19])","v":9047239},{"$f":"SUBTOTAL(9,Dataset[2019/20])","v":9527517},{"$f":"SUBTOTAL(9,Dataset[2020/21 Main appropriation])","v":9029629},{"$f":"SUBTOTAL(9,Dataset[2020/21 Adjusted appropriation])","v":8787408},{"$f":"SUBTOTAL(9,Dataset[2020/21 Revised estimate])","v":8787408},{"$f":"SUBTOTAL(9,Dataset[2020/21 Preliminary outcome])","v":6496055},{"$f":"SUBTOTAL(9,Dataset[2021/22 Baseline])","v":8690450},{"$f":"SUBTOTAL(9,Dataset[2022/23 Baseline])","v":8829108},{"$f":"SUBTOTAL(9,Dataset[2023/24 Baseline])","v":8875062},{"$f":"SUBTOTAL(9,Dataset[2024/25 Baseline])","v":9273632},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Spending review Topic 1])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Spending review Topic 2])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Spending review Topic 3])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Spending review Topic 4])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Other reallocations])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 From - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 From - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 From - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 To - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2023/24 To - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2024/25 To - Total])","v":0},{"$f":"SUBTOTAL(9,Dataset[2022/23 Revised baseline])","v":8829108},{"$f":"SUBTOTAL(9,Dataset[2023/24 Revised baseline])","v":8875062},{"$f":"SUBTOTAL(9,Dataset[2024/25 Revised baseline])","v":9273632}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"…\"&SRTopic1","v":"…Spending review topic 1"},null,null,null,null,null,{"$f":"\"…\"&SRTopic2","v":"…Spending review topic 2"},null,null,null,null,null,{"$f":"\"…\"&SRTopic3","v":"…Spending review topic 3"},null,null,null,null,null,{"$f":"\"…\"&SRTopic4","v":"…Spending review topic 4"},null,null,null,null,null,"…Adjustments other than spending reviews",null,null,null,null,null,null,null,null,null,null,null,"…red shaded cells below indicate negative budgets."]
["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","2017/18_Source","2018/19_Source","2019/20_Source","2020/21 Main appropriation_Source","2020/21 Adjusted appropriation_Source","2020/21 Revised estimate_Source","2020/21 Preliminary outcome_Source","2021/22 Baseline_Source","2022/23 Baseline_Source","2023/24 Baseline_Source","2024/25 Baseline_Source","New item Indi","Reporting level","Reporting level indicator","2017/18","2018/19","2019/20","2020/21 Main appropriation","2020/21 Adjusted appropriation","2020/21 Revised estimate","2020/21 Preliminary outcome","2021/22 Baseline","2022/23 Baseline","2023/24 Baseline","2024/25 Baseline","2022/23 From - Spending review Topic 1","2023/24 From - Spending review Topic 1","2024/25 From - Spending review Topic 1","2022/23 To - Spending review Topic 1","2023/24 To - Spending review Topic 1","2024/25 To - Spending review Topic 1","2022/23 From - Spending review Topic 2","2023/24 From - Spending review Topic 2","2024/25 From - Spending review Topic 2","2022/23 To - Spending review Topic 2","2023/24 To - Spending review Topic 2","2024/25 To - Spending review Topic 2","2022/23 From - Spending review Topic 3","2023/24 From - Spending review Topic 3","2024/25 From - Spending review Topic 3","2022/23 To - Spending review Topic 3","2023/24 To - Spending review Topic 3","2024/25 To - Spending review Topic 3","2022/23 From - Spending review Topic 4","2023/24 From - Spending review Topic 4","2024/25 From - Spending review Topic 4","2022/23 To - Spending review Topic 4","2023/24 To - Spending review Topic 4","2024/25 To - Spending review Topic 4","2022/23 From - Other reallocations","2023/24 From - Other reallocations","2024/25 From - Other reallocations","2022/23 To - Other reallocations","2023/24 To - Other reallocations","2024/25 To - Other reallocations","2022/23 From - Total","2023/24 From - Total","2024/25 From - Total","2022/23 To - Total","2023/24 To - Total","2024/25 To - Total","2022/23 Revised baseline","2023/24 Revised baseline","2024/25 Revised baseline"]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,1,1,7048,1,"05","01","01",7048,1,"05|01|01",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",18165,23345,19901,31259,30569,30569,18548,20195,20751,20890,21829,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,1,1,7049,2,"05","01","01",7049,2,"05|01|01",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",16654,21577,17081,28035,27345,27345,17043,18184,18683,18807,19652,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16654},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21577},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":17081},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28035},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27345},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27345},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":17043},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18184},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18683},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18807},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":18683},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":18807},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":19652}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,1,1,7050,3,"05","01","01",7050,3,"05|01|01",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",1511,1768,2820,3224,3224,3224,1505,2011,2068,2083,2177,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1511},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1768},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2820},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3224},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3224},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3224},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1505},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2011},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2068},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2083},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2068},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2083},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2177}]
["NAT|Non-transfer item","5|Goods and services","2022_23","MTEF2022",5,1,1,7051,4,"05","01","01",7051,4,"05|01|01",1,1,2,0,0,"01|01|02|00|00","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Home affairs","NAT",9927,12780,10772,7482,5866,5866,2688,10308,13915,13896,14519,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,1,1,7052,5,"05","01","01",7052,5,"05|01|01",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",309,523,520,485,485,485,122,669,901,901,941,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":309},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":523},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":520},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":485},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":485},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":485},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":122},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":669},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":901},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":901},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":941},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":901},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":901},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":941}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,1,1,7053,6,"05","01","01",7053,6,"05|01|01",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,0,0,360,360,360,0,496,670,669,699,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":360},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":360},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":360},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":496},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":670},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":669},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":699},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":670},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":669},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":699}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,1,1,7054,7,"05","01","01",7054,7,"05|01|01",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",0,3,0,34,34,34,0,47,63,63,66,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":34},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":34},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":34},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":47},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":66},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":63},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":63},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":66}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,1,1,7055,8,"05","01","01",7055,8,"05|01|01",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,1,1,7056,9,"05","01","01",7056,9,"05|01|01",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,1,1,7057,10,"05","01","01",7057,10,"05|01|01",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",105,114,5,687,515,515,0,946,1278,1276,1333,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":105},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":114},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":687},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":515},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":515},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":946},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1278},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1276},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1278},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1276},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1333}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,1,1,7058,11,"05","01","01",7058,11,"05|01|01",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",41,38,4,586,586,586,0,807,1090,1088,1137,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":41},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":586},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":586},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":586},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":807},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1090},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1088},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1137},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1090},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1088},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1137}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,1,1,7059,12,"05","01","01",7059,12,"05|01|01",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consultants: Business and advisory services","2022_23","MTEF2022",5,1,1,7060,13,"05","01","01",7060,13,"05|01|01",1,1,2,11,11,"01|01|02|11|11","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,1,1,7061,14,"05","01","01",7061,14,"05|01|01",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,1,1,7062,15,"05","01","01",7062,15,"05|01|01",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,1,1,7063,16,"05","01","01",7063,16,"05|01|01",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,0,43,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,1,1,7064,17,"05","01","01",7064,17,"05|01|01",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,1,1,7065,18,"05","01","01",7065,18,"05|01|01",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",11,37,0,336,336,336,5,463,625,624,652,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":37},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":336},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":336},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":336},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":463},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":625},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":624},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":625},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":624},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":652}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,1,1,7066,19,"05","01","01",7066,19,"05|01|01",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",0,0,5,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,1,1,7067,20,"05","01","01",7067,20,"05|01|01",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",63,41,38,185,1,1,40,255,344,344,359,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":41},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":185},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":40},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":255},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":344},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":344},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":344},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":344},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":359}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,1,1,7068,21,"05","01","01",7068,21,"05|01|01",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",552,532,541,806,806,806,216,1110,1499,1497,1564,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":552},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":532},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":541},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":806},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":806},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":806},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":216},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1110},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1499},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1497},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1564},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1499},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1497},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1564}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,1,1,7069,22,"05","01","01",7069,22,"05|01|01",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,1,1,7070,23,"05","01","01",7070,23,"05|01|01",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,1,1,7071,24,"05","01","01",7071,24,"05|01|01",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,1,1,7072,25,"05","01","01",7072,25,"05|01|01",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,1,1,7073,26,"05","01","01",7073,26,"05|01|01",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,1,1,7074,27,"05","01","01",7074,27,"05|01|01",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,1,1,7075,28,"05","01","01",7075,28,"05|01|01",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,1,1,7076,29,"05","01","01",7076,29,"05|01|01",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,1,1,7077,30,"05","01","01",7077,30,"05|01|01",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,1,1,7078,31,"05","01","01",7078,31,"05|01|01",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,1,1,7079,32,"05","01","01",7079,32,"05|01|01",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,1,1,7080,33,"05","01","01",7080,33,"05|01|01",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",64,31,33,249,249,249,27,343,463,462,483,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":64},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":31},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":33},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":249},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":249},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":249},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":343},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":463},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":462},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":463},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":462},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":483}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,1,1,7081,34,"05","01","01",7081,34,"05|01|01",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",295,163,56,723,723,723,120,996,1345,1343,1403,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":295},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":163},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":56},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":723},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":723},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":723},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":120},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":996},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1345},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1343},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1403},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1345},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1343},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1403}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,1,1,7082,35,"05","01","01",7082,35,"05|01|01",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,1,1,7083,36,"05","01","01",7083,36,"05|01|01",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",0,7,0,7,7,7,0,10,13,13,14,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":13},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":13},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":14}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,1,1,7084,37,"05","01","01",7084,37,"05|01|01",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,1,1,7085,38,"05","01","01",7085,38,"05|01|01",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,1,1,7086,39,"05","01","01",7086,39,"05|01|01",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",7594,10742,9441,1239,0,0,1975,1707,2304,2301,2404,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7594},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10742},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9441},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1239},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1975},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1707},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2304},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2301},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2404},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2304},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2301},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2404}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,1,1,7087,40,"05","01","01",7087,40,"05|01|01",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",0,0,0,30,30,30,0,41,56,56,59,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":41},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":56},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":56},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":59},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":56},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":56},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":59}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,1,1,7088,41,"05","01","01",7088,41,"05|01|01",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",154,101,35,490,490,490,0,675,911,910,951,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":154},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":101},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":35},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":490},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":490},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":490},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":675},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":911},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":910},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":951},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":911},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":910},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":951}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,1,1,7089,42,"05","01","01",7089,42,"05|01|01",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",739,448,51,1265,1244,1244,183,1743,2353,2349,2454,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":739},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":448},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":51},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1265},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1244},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1244},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":183},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1743},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2353},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2349},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2353},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2349},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2454}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,1,1,7090,43,"05","01","01",7090,43,"05|01|01",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,1,1,7091,44,"05","01","01",7091,44,"05|01|01",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Administration","Ministry","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,1,7092,45,"05","01","01",7092,45,"05|01|01",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,1,1,7093,46,"05","01","01",7093,46,"05|01|01",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,1,1,7094,47,"05","01","01",7094,47,"05|01|01",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,1,1,7095,48,"05","01","01",7095,48,"05|01|01",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,1,1,7096,49,"05","01","01",7096,49,"05|01|01",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,1,7097,50,"05","01","01",7097,50,"05|01|01",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,1,7098,51,"05","01","01",7098,51,"05|01|01",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,1,7099,52,"05","01","01",7099,52,"05|01|01",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,1,7100,53,"05","01","01",7100,53,"05|01|01",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,1,7101,54,"05","01","01",7101,54,"05|01|01",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,1,1,7102,55,"05","01","01",7102,55,"05|01|01",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,1,7103,56,"05","01","01",7103,56,"05|01|01",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,1,7104,57,"05","01","01",7104,57,"05|01|01",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,1,1,7105,58,"05","01","01",7105,58,"05|01|01",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Administration","Ministry","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",431,0,0,4,4,4,0,4,4,4,4,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":431},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":4},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":4},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":4}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,1,1,7106,59,"05","01","01",7106,59,"05|01|01",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Administration","Ministry","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",0,2096,4726,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2096},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4726},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,1,1,7107,60,"05","01","01",7107,60,"05|01|01",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Administration","Ministry","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,1,7108,61,"05","01","01",7108,61,"05|01|01",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,1,1,7109,62,"05","01","01",7109,62,"05|01|01",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,1,7110,63,"05","01","01",7110,63,"05|01|01",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,1,7111,64,"05","01","01",7111,64,"05|01|01",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,1,7112,65,"05","01","01",7112,65,"05|01|01",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,1,7113,66,"05","01","01",7113,66,"05|01|01",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,1,7114,67,"05","01","01",7114,67,"05|01|01",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,1,7115,68,"05","01","01",7115,68,"05|01|01",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,1,7116,69,"05","01","01",7116,69,"05|01|01",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,1,1,7117,70,"05","01","01",7117,70,"05|01|01",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Administration","Ministry","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,1,1,7118,71,"05","01","01",7118,71,"05|01|01",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,1,1,7119,72,"05","01","01",7119,72,"05|01|01",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport equipment","2022_23","MTEF2022",5,1,1,7120,73,"05","01","01",7120,73,"05|01|01",2,3,12,56,60,"02|03|12|56|60","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,1,1,7121,74,"05","01","01",7121,74,"05|01|01",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",110,106,0,0,0,0,96,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":110},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":106},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":96},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,1,1,7122,75,"05","01","01",7122,75,"05|01|01",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,1,1,7123,76,"05","01","01",7123,76,"05|01|01",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,1,1,7124,77,"05","01","01",7124,77,"05|01|01",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,1,1,7125,78,"05","01","01",7125,78,"05|01|01",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Software and other intangible assets","2022_23","MTEF2022",5,1,1,7126,79,"05","01","01",7126,79,"05|01|01",2,3,17,62,66,"02|03|17|62|66","National","Home Affairs","Administration","Ministry","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,1,1,7127,80,"05","01","01",7127,80,"05|01|01",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Administration","Ministry","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,1,2,7128,81,"05","01","02",7128,81,"05|01|02",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",137655,144290,173550,150941,142953,142953,182985,164797,166796,171916,179637,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,1,2,7129,82,"05","01","02",7129,82,"05|01|02",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",119887,125300,150333,125723,117735,117735,159202,144121,145786,150051,156790,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":119887},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":125300},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":150333},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":125723},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":117735},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":117735},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":159202},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":144121},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":145786},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":150051},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":156790},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":145786},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":150051},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":156790}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,1,2,7130,83,"05","01","02",7130,83,"05|01|02",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",17768,18990,23217,25218,25218,25218,23783,20676,21010,21865,22847,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":17768},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18990},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23217},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25218},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25218},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25218},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23783},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20676},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21010},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21865},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":21010},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":21865},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":22847}]
["NAT|Non-transfer item","5|Goods and services","2022_23","MTEF2022",5,1,2,7131,84,"05","01","02",7131,84,"05|01|02",1,1,2,0,0,"01|01|02|00|00","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Home affairs","NAT",138440,71913,73458,27338,31483,31483,41309,28257,30969,29329,30645,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,1,2,7132,85,"05","01","02",7132,85,"05|01|02",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",390,466,745,290,290,290,203,358,380,381,398,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":390},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":466},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":745},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":203},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":358},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":380},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":381},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":380},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":381},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":398}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,1,2,7133,86,"05","01","02",7133,86,"05|01|02",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,189,24762,290,290,290,5996,358,380,381,398,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":189},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24762},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":290},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5996},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":358},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":380},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":381},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":398},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":380},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":381},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":398}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,1,2,7134,87,"05","01","02",7134,87,"05|01|02",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",205,161,174,415,415,415,608,512,544,545,569,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":205},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":161},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":174},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":415},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":415},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":415},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":608},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":512},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":544},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":545},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":569},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":544},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":545},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":569}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,1,2,7135,88,"05","01","02",7135,88,"05|01|02",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,1,2,7136,89,"05","01","02",7136,89,"05|01|02",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,1,2,7137,90,"05","01","02",7137,90,"05|01|02",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",76,317,235,63,0,0,11,78,83,83,87,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":76},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":317},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":235},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":78},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":83},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":83},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":87},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":83},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":83},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":87}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,1,2,7138,91,"05","01","02",7138,91,"05|01|02",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",24963,36304,11,20030,20030,20030,2,19241,21396,19730,20616,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24963},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":36304},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20030},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20030},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20030},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19241},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21396},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19730},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20616},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":21396},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":19730},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":20616}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,1,2,7139,92,"05","01","02",7139,92,"05|01|02",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",461,2208,508,659,659,659,145,813,863,865,904,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":461},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2208},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":508},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":659},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":659},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":659},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":145},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":813},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":863},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":865},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":863},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":865},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":904}]
["NAT|Non-transfer item","5|Consultants: Business and advisory services","2022_23","MTEF2022",5,1,2,7140,93,"05","01","02",7140,93,"05|01|02",1,1,2,11,11,"01|01|02|11|11","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Home affairs","NAT",10228,9248,7508,0,6436,6436,8799,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10228},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9248},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7508},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6436},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6436},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8799},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,1,2,7141,94,"05","01","02",7141,94,"05|01|02",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,1,2,7142,95,"05","01","02",7142,95,"05|01|02",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,1,2,7143,96,"05","01","02",7143,96,"05|01|02",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",89192,7373,10540,0,0,0,10322,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":89192},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7373},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10540},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10322},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,1,2,7144,97,"05","01","02",7144,97,"05|01|02",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,1,2,7145,98,"05","01","02",7145,98,"05|01|02",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",30,0,0,22,22,22,0,27,29,29,30,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":29},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":29},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":30}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,1,2,7146,99,"05","01","02",7146,99,"05|01|02",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",0,1562,795,158,158,158,1587,195,207,208,217,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1562},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":795},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":158},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":158},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":158},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1587},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":195},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":207},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":208},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":207},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":208},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":217}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,1,2,7147,100,"05","01","02",7147,100,"05|01|02",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",46,35,23,7,0,0,6,9,9,9,9,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":46},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":35},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":9},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":9},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":9}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,1,2,7148,101,"05","01","02",7148,101,"05|01|02",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",272,2131,6943,2275,2275,2275,3767,2806,2980,2988,3122,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":272},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2131},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6943},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2275},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2275},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2275},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3767},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2806},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2980},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2988},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2980},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2988},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":3122}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,1,2,7149,102,"05","01","02",7149,102,"05|01|02",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,1,2,7150,103,"05","01","02",7150,103,"05|01|02",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",0,0,125,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":125},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,1,2,7151,104,"05","01","02",7151,104,"05|01|02",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,1,2,7152,105,"05","01","02",7152,105,"05|01|02",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,1,2,7153,106,"05","01","02",7153,106,"05|01|02",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,1,2,7154,107,"05","01","02",7154,107,"05|01|02",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,1,2,7155,108,"05","01","02",7155,108,"05|01|02",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,1,2,7156,109,"05","01","02",7156,109,"05|01|02",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,1,2,7157,110,"05","01","02",7157,110,"05|01|02",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,1,2,7158,111,"05","01","02",7158,111,"05|01|02",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,1,2,7159,112,"05","01","02",7159,112,"05|01|02",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,1,2,7160,113,"05","01","02",7160,113,"05|01|02",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",123,123,1143,24,24,24,3789,30,31,32,33,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":123},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":123},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1143},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3789},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":30},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":31},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":33},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":31},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":32},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":33}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,1,2,7161,114,"05","01","02",7161,114,"05|01|02",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",616,867,2357,755,755,755,473,931,989,992,1037,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":616},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":867},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2357},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":755},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":755},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":755},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":473},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":931},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":989},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":992},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":989},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":992},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1037}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,1,2,7162,115,"05","01","02",7162,115,"05|01|02",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,1,2,7163,116,"05","01","02",7163,116,"05|01|02",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",0,0,20,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,1,2,7164,117,"05","01","02",7164,117,"05|01|02",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",0,0,0,0,0,0,84,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":84},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,1,2,7165,118,"05","01","02",7165,118,"05|01|02",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,1,2,7166,119,"05","01","02",7166,119,"05|01|02",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",8798,8640,11993,1001,0,0,4526,1235,1311,1315,1374,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8798},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8640},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11993},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1001},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4526},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1235},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1311},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1315},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1374},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1311},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1315},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1374}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,1,2,7167,120,"05","01","02",7167,120,"05|01|02",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",271,154,268,78,78,78,36,96,102,102,107,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":271},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":154},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":268},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":78},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":78},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":78},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":36},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":96},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":102},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":102},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":102},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":102},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":107}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,1,2,7168,121,"05","01","02",7168,121,"05|01|02",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",384,55,863,51,51,51,181,63,67,67,70,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":384},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":55},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":863},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":51},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":51},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":51},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":181},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":67},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":67},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":70},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":67},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":67},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":70}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,1,2,7169,122,"05","01","02",7169,122,"05|01|02",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",2385,2080,4445,1220,0,0,774,1505,1598,1602,1674,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2385},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2080},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4445},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1220},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":774},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1505},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1598},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1602},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1598},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1602},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1674}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,1,2,7170,123,"05","01","02",7170,123,"05|01|02",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,1,2,7171,124,"05","01","02",7171,124,"05|01|02",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,2,7172,125,"05","01","02",7172,125,"05|01|02",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,1,2,7173,126,"05","01","02",7173,126,"05|01|02",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Vehicle licences","5|Municipal bank accounts","2022_23","MTEF2022",5,1,2,7174,127,"05","01","02",7174,127,"05|01|02",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Administration","Management Support Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,164,281,281,281,0,296,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":164},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":281},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":281},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":281},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":296},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Vehicle licences","5|Municipal bank accounts","2022_23","MTEF2022",5,1,2,7175,128,"05","01","02",7175,128,"05|01|02",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Administration","Management Support Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",122,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":122},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,1,2,7176,129,"05","01","02",7176,129,"05|01|02",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,1,2,7177,130,"05","01","02",7177,130,"05|01|02",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,2,7178,131,"05","01","02",7178,131,"05|01|02",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Administration","Management Support Services","Employee social benefits","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,4,4,4,0,4,4,4,4,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":4},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":4},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":4}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,2,7179,132,"05","01","02",7179,132,"05|01|02",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,2,7180,133,"05","01","02",7180,133,"05|01|02",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,2,7181,134,"05","01","02",7181,134,"05|01|02",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,2,7182,135,"05","01","02",7182,135,"05|01|02",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,1,2,7183,136,"05","01","02",7183,136,"05|01|02",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,2,7184,137,"05","01","02",7184,137,"05|01|02",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,2,7185,138,"05","01","02",7185,138,"05|01|02",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,1,2,7186,139,"05","01","02",7186,139,"05|01|02",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Administration","Management Support Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",0,599,725,906,906,906,0,956,1001,1045,1092,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":599},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":725},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":906},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":906},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":906},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":956},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1001},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1045},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1092},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1001},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1045},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1092}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,1,2,7187,140,"05","01","02",7187,140,"05|01|02",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Administration","Management Support Services","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,2,7188,141,"05","01","02",7188,141,"05|01|02",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,1,2,7189,142,"05","01","02",7189,142,"05|01|02",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,2,7190,143,"05","01","02",7190,143,"05|01|02",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,2,7191,144,"05","01","02",7191,144,"05|01|02",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,2,7192,145,"05","01","02",7192,145,"05|01|02",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,2,7193,146,"05","01","02",7193,146,"05|01|02",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,2,7194,147,"05","01","02",7194,147,"05|01|02",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,2,7195,148,"05","01","02",7195,148,"05|01|02",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,2,7196,149,"05","01","02",7196,149,"05|01|02",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,1,2,7197,150,"05","01","02",7197,150,"05|01|02",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Administration","Management Support Services","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,1,2,7198,151,"05","01","02",7198,151,"05|01|02",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,9047,0,0,0,3053,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9047},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3053},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,1,2,7199,152,"05","01","02",7199,152,"05|01|02",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport equipment","2022_23","MTEF2022",5,1,2,7200,153,"05","01","02",7200,153,"05|01|02",2,3,12,56,60,"02|03|12|56|60","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,8646,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8646},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,1,2,7201,154,"05","01","02",7201,154,"05|01|02",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",1716,516,1556,0,0,0,10,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1716},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":516},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1556},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,1,2,7202,155,"05","01","02",7202,155,"05|01|02",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,1,2,7203,156,"05","01","02",7203,156,"05|01|02",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,1,2,7204,157,"05","01","02",7204,157,"05|01|02",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,1,2,7205,158,"05","01","02",7205,158,"05|01|02",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Software and other intangible assets","2022_23","MTEF2022",5,1,2,7206,159,"05","01","02",7206,159,"05|01|02",2,3,17,62,66,"02|03|17|62|66","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Home affairs","NAT",537,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":537},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,1,2,7207,160,"05","01","02",7207,160,"05|01|02",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Administration","Management Support Services","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,1,3,7208,161,"05","01","03",7208,161,"05|01|03",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",268238,277282,268882,285328,230249,230249,269906,251604,251599,252509,263849,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,1,3,7209,162,"05","01","03",7209,162,"05|01|03",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",232437,239172,231301,241883,186804,186804,231279,213294,213290,214061,223674,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":232437},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":239172},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":231301},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":241883},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":186804},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":186804},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":231279},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":213294},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":213290},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":214061},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":223674},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":213290},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":214061},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":223674}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,1,3,7210,163,"05","01","03",7210,163,"05|01|03",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",35801,38110,37581,43445,43445,43445,38627,38310,38309,38448,40175,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":35801},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38110},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":37581},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43445},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43445},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43445},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38627},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38310},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38309},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38448},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":40175},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":38309},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":38448},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":40175}]
["NAT|Non-transfer item","5|Goods and services","2022_23","MTEF2022",5,1,3,7211,164,"05","01","03",7211,164,"05|01|03",1,1,2,0,0,"01|01|02|00|00","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Home affairs","NAT",375044,303882,333208,287388,356912,356912,351894,190917,171577,172146,179880,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,1,3,7212,165,"05","01","03",7212,165,"05|01|03",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",18174,11338,14994,11846,11846,11846,7361,7870,7072,7096,7415,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18174},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11338},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14994},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11846},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11846},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11846},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7361},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7870},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7072},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7096},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7415},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":7072},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":7096},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":7415}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,1,3,7213,166,"05","01","03",7213,166,"05|01|03",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",6417,6633,521,8609,8609,8609,410,5719,5140,5157,5389,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6417},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6633},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":521},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8609},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8609},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8609},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":410},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5719},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5140},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5157},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5389},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":5140},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":5157},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":5389}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,1,3,7214,167,"05","01","03",7214,167,"05|01|03",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",2373,3523,2593,16160,16160,16160,97,10735,9648,9680,10115,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2373},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3523},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2593},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16160},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16160},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16160},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":97},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10735},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9648},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9680},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10115},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":9648},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":9680},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":10115}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,1,3,7215,168,"05","01","03",7215,168,"05|01|03",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",31767,26404,29761,8073,8073,8073,20449,5363,4820,4836,5053,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":31767},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26404},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29761},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8073},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8073},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8073},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20449},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5363},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4820},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4836},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5053},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":4820},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":4836},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":5053}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,1,3,7216,169,"05","01","03",7216,169,"05|01|03",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",4440,3637,3155,3702,3702,3702,3277,2459,2210,2217,2317,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4440},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3637},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3155},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3702},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3702},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3702},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3277},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2459},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2210},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2217},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2317},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2210},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2217},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2317}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,1,3,7217,170,"05","01","03",7217,170,"05|01|03",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",2166,211,141,2238,1134,1134,0,1487,1336,1341,1401,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2166},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":211},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":141},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2238},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1134},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1134},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1487},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1336},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1341},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1401},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1336},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1341},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1401}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,1,3,7218,171,"05","01","03",7218,171,"05|01|03",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",13488,2965,39250,7902,7902,7902,41006,5249,4718,4733,4946,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13488},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2965},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":39250},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7902},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7902},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7902},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":41006},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5249},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4718},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4733},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4946},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":4718},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":4733},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":4946}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,1,3,7219,172,"05","01","03",7219,172,"05|01|03",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",11783,10564,8873,10413,10413,10413,8048,6918,6217,6237,6517,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11783},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10564},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8873},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10413},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10413},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10413},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8048},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6918},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6217},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6237},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":6217},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":6237},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":6517}]
["NAT|Non-transfer item","5|Consultants: Business and advisory services","2022_23","MTEF2022",5,1,3,7220,173,"05","01","03",7220,173,"05|01|03",1,1,2,11,11,"01|01|02|11|11","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Home affairs","NAT",4983,4466,14300,12691,12691,12691,6021,8431,7577,7602,7943,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4983},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4466},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14300},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":12691},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":12691},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":12691},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6021},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8431},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7577},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7602},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7943},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":7577},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":7602},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":7943}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,1,3,7221,174,"05","01","03",7221,174,"05|01|03",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,1,3,7222,175,"05","01","03",7222,175,"05|01|03",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,1,3,7223,176,"05","01","03",7223,176,"05|01|03",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,3477,6197,1654,1654,1654,1793,1099,987,991,1036,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3477},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6197},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1654},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1654},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1654},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1793},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1099},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":987},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":991},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":987},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":991},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1036}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,1,3,7224,177,"05","01","03",7224,177,"05|01|03",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,1,3,7225,178,"05","01","03",7225,178,"05|01|03",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",8297,9087,9192,2461,11879,11879,43622,1635,1469,1474,1540,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8297},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9087},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9192},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2461},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11879},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11879},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43622},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1635},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1469},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1474},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1540},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1469},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1474},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1540}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,1,3,7226,179,"05","01","03",7226,179,"05|01|03",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",203,147,15,0,0,0,25,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":203},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":147},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":15},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,1,3,7227,180,"05","01","03",7227,180,"05|01|03",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",62,38,29,72,9,9,0,48,43,43,45,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":62},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":38},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":72},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":48},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":45},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":43},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":43},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":45}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,1,3,7228,181,"05","01","03",7228,181,"05|01|03",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",28959,10515,10671,9357,9357,9357,7922,6216,5586,5605,5857,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28959},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10515},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10671},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9357},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9357},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9357},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7922},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6216},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5586},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5605},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5857},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":5586},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":5605},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":5857}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,1,3,7229,182,"05","01","03",7229,182,"05|01|03",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,1,3,7230,183,"05","01","03",7230,183,"05|01|03",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",120,8,64,222,222,222,0,147,133,133,139,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":120},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":64},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":222},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":222},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":222},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":147},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":133},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":133},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":133},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":133},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":139}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,1,3,7231,184,"05","01","03",7231,184,"05|01|03",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,1,3,7232,185,"05","01","03",7232,185,"05|01|03",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,1,3,7233,186,"05","01","03",7233,186,"05|01|03",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,1,3,7234,187,"05","01","03",7234,187,"05|01|03",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,1,3,7235,188,"05","01","03",7235,188,"05|01|03",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,1,3,7236,189,"05","01","03",7236,189,"05|01|03",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,1,3,7237,190,"05","01","03",7237,190,"05|01|03",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,1,3,7238,191,"05","01","03",7238,191,"05|01|03",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,1,3,7239,192,"05","01","03",7239,192,"05|01|03",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,21,21,21,0,14,13,13,14,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":13},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":13},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":14}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,1,3,7240,193,"05","01","03",7240,193,"05|01|03",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",2862,16602,22443,2737,2737,2737,8643,1818,1634,1639,1713,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2862},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16602},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22443},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2737},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2737},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2737},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8643},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1818},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1634},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1639},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1713},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1634},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1639},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1713}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,1,3,7241,194,"05","01","03",7241,194,"05|01|03",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",4000,4894,3977,7728,7728,7728,642,5134,4614,4629,4837,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4000},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4894},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3977},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7728},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7728},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7728},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":642},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5134},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4614},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4629},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4837},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":4614},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":4629},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":4837}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,1,3,7242,195,"05","01","03",7242,195,"05|01|03",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",100078,26981,155,75,75,75,31473,50,45,45,47,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":100078},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26981},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":155},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":75},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":75},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":75},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":31473},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":50},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":45},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":45},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":47},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":45},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":45},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":47}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,1,3,7243,196,"05","01","03",7243,196,"05|01|03",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",205,29,0,265,265,265,500,176,158,159,166,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":205},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":265},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":265},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":265},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":500},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":176},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":158},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":159},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":158},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":159},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":166}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,1,3,7244,197,"05","01","03",7244,197,"05|01|03",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",109176,127529,140022,111459,200413,200413,163681,74044,66543,66764,69762,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":109176},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":127529},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":140022},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":111459},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":200413},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":200413},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":163681},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":74044},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":66543},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":66764},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":69762},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":66543},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":66764},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":69762}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,1,3,7245,198,"05","01","03",7245,198,"05|01|03",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,1,3,7246,199,"05","01","03",7246,199,"05|01|03",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",16592,18988,20688,56013,32142,32142,3633,37210,33441,33552,35059,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16592},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18988},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20688},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":56013},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32142},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32142},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3633},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":37210},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":33441},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":33552},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":35059},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":33441},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":33552},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":35059}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,1,3,7247,200,"05","01","03",7247,200,"05|01|03",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",3079,3110,2523,3677,3677,3677,1171,2443,2195,2203,2302,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3079},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3110},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2523},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3677},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3677},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3677},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1171},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2443},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2195},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2203},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2302},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2195},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2203},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2302}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,1,3,7248,201,"05","01","03",7248,201,"05|01|03",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",3056,4799,2582,6044,6044,6044,2120,4015,3608,3620,3783,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3056},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4799},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2582},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6044},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6044},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6044},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2120},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4015},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3608},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3620},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":3608},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":3620},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":3783}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,1,3,7249,202,"05","01","03",7249,202,"05|01|03",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",2764,7937,1062,3969,159,159,0,2637,2370,2377,2484,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2764},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7937},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1062},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3969},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":159},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":159},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2637},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2370},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2377},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2484},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2370},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2377},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2484}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,1,3,7250,203,"05","01","03",7250,203,"05|01|03",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,1,3,7251,204,"05","01","03",7251,204,"05|01|03",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,3,7252,205,"05","01","03",7252,205,"05|01|03",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,1,3,7253,206,"05","01","03",7253,206,"05|01|03",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Vehicle licences","5|Municipal bank accounts","2022_23","MTEF2022",5,1,3,7254,207,"05","01","03",7254,207,"05|01|03",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Administration","Corporate Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",121,1313,260,630,630,630,0,665,690,720,752,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":121},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1313},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":260},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":630},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":630},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":630},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":665},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":690},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":720},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":690},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":720},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":752}]
["NAT|Vehicle licences","5|Municipal bank accounts","2022_23","MTEF2022",5,1,3,7255,208,"05","01","03",7255,208,"05|01|03",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Administration","Corporate Services","Vehicle licences","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",32,23,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,1,3,7256,209,"05","01","03",7256,209,"05|01|03",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,1,3,7257,210,"05","01","03",7257,210,"05|01|03",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Vehicle licences","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,3,7258,211,"05","01","03",7258,211,"05|01|03",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Administration","Corporate Services","Vehicle licences","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,387,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":387},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,3,7259,212,"05","01","03",7259,212,"05|01|03",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,3,7260,213,"05","01","03",7260,213,"05|01|03",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,3,7261,214,"05","01","03",7261,214,"05|01|03",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,3,7262,215,"05","01","03",7262,215,"05|01|03",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,1,3,7263,216,"05","01","03",7263,216,"05|01|03",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,3,7264,217,"05","01","03",7264,217,"05|01|03",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,3,7265,218,"05","01","03",7265,218,"05|01|03",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Administration","Corporate Services","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,1,3,7266,219,"05","01","03",7266,219,"05|01|03",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Administration","Corporate Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",1074,365,779,856,856,856,0,903,946,988,1032,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1074},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":365},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":779},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":856},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":856},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":856},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":903},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":946},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":988},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":946},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":988},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1032}]
["NAT|Employee social benefits","5|Other transfers to households","2022_23","MTEF2022",5,1,3,7267,220,"05","01","03",7267,220,"05|01|03",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Administration","Corporate Services","Employee social benefits","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",3,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,3,7268,221,"05","01","03",7268,221,"05|01|03",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,1,3,7269,222,"05","01","03",7269,222,"05|01|03",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,3,7270,223,"05","01","03",7270,223,"05|01|03",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,3,7271,224,"05","01","03",7271,224,"05|01|03",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,1,3,7272,225,"05","01","03",7272,225,"05|01|03",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,3,7273,226,"05","01","03",7273,226,"05|01|03",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,3,7274,227,"05","01","03",7274,227,"05|01|03",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,3,7275,228,"05","01","03",7275,228,"05|01|03",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,1,3,7276,229,"05","01","03",7276,229,"05|01|03",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,1,3,7277,230,"05","01","03",7277,230,"05|01|03",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Administration","Corporate Services","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,1,3,7278,231,"05","01","03",7278,231,"05|01|03",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",3803,61224,147134,0,0,0,34016,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3803},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":61224},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":147134},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":34016},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,1,3,7279,232,"05","01","03",7279,232,"05|01|03",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport equipment","2022_23","MTEF2022",5,1,3,7280,233,"05","01","03",7280,233,"05|01|03",2,3,12,56,60,"02|03|12|56|60","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Home affairs","NAT",9933,10889,874,11717,11717,11717,618,12362,12822,13387,13988,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9933},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10889},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":874},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11717},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11717},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11717},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":618},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":12362},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":12822},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13387},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13988},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":12822},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":13387},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":13988}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,1,3,7285,238,"05","01","03",7285,238,"05|01|03",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Administration","Corporate Services","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,1,4,7290,243,"05","01","04",7290,243,"05|01|04",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",8630,9107,9668,10126,10126,10126,11347,9654,9648,9683,10118,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8630},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9107},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9668},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10126},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10126},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10126},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11347},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9654},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9648},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9683},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10118},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":9648},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":9683},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":10118}]
["NAT|Non-transfer item","5|Goods and services","2022_23","MTEF2022",5,1,4,7291,244,"05","01","04",7291,244,"05|01|04",1,1,2,0,0,"01|01|02|00|00","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Home affairs","NAT",785676,803940,746187,1070171,1022886,1022886,681348,925348,949329,952770,995557,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,1,4,7296,249,"05","01","04",7296,249,"05|01|04",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,1,4,7301,254,"05","01","04",7301,254,"05|01|04",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,1,4,7306,259,"05","01","04",7306,259,"05|01|04",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",1279,872,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1279},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":872},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,1,4,7307,260,"05","01","04",7307,260,"05|01|04",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",20,14,7,9,0,0,0,9,9,9,9,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":20},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":9},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":9},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":9}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,1,4,7312,265,"05","01","04",7312,265,"05|01|04",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,1,4,7317,270,"05","01","04",7317,270,"05|01|04",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,1,4,7320,273,"05","01","04",7320,273,"05|01|04",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",252,2842,497,712,712,712,26,722,741,744,777,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":252},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2842},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":497},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":712},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":712},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":712},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":722},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":741},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":744},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":741},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":744},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":777}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,1,4,7322,275,"05","01","04",7322,275,"05|01|04",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,1,4,7327,280,"05","01","04",7327,280,"05|01|04",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",1998,545,63,1159,1159,1159,75,1176,1207,1211,1265,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1998},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":545},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":63},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1159},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1159},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1159},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":75},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1176},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1207},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1211},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1207},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1211},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1265}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,4,7332,285,"05","01","04",7332,285,"05|01|04",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,4,7337,290,"05","01","04",7337,290,"05|01|04",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,1,4,7338,291,"05","01","04",7338,291,"05|01|04",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,4,7343,296,"05","01","04",7343,296,"05|01|04",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,1,4,7348,301,"05","01","04",7348,301,"05|01|04",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,4,7353,306,"05","01","04",7353,306,"05|01|04",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,1,4,7354,307,"05","01","04",7354,307,"05|01|04",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Administration","Transversal Information Technology Management","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,1,4,7360,313,"05","01","04",7360,313,"05|01|04",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",225232,70505,101397,0,0,0,49070,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":225232},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":70505},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":101397},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":49070},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,1,4,7363,316,"05","01","04",7363,316,"05|01|04",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Administration","Transversal Information Technology Management","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,1,5,7368,321,"05","01","05",7368,321,"05|01|05",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,1,5,7369,322,"05","01","05",7369,322,"05|01|05",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,1,5,7374,327,"05","01","05",7374,327,"05|01|05",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consultants: Business and advisory services","2022_23","MTEF2022",5,1,5,7379,332,"05","01","05",7379,332,"05|01|05",1,1,2,11,11,"01|01|02|11|11","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,281,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":281},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,1,5,7384,337,"05","01","05",7384,337,"05|01|05",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,1,5,7385,338,"05","01","05",7385,338,"05|01|05",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,1,5,7390,343,"05","01","05",7390,343,"05|01|05",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,1,5,7395,348,"05","01","05",7395,348,"05|01|05",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,1,5,7400,353,"05","01","05",7400,353,"05|01|05",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",0,176,67,788,788,788,0,798,819,823,860,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":176},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":67},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":788},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":788},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":788},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":798},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":819},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":823},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":860},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":819},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":823},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":860}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,1,5,7401,354,"05","01","05",7401,354,"05|01|05",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",278633,363771,406092,472690,394690,394690,334595,478937,491530,493419,515578,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":278633},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":363771},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":406092},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":472690},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":394690},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":394690},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":334595},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":478937},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":491530},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":493419},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":515578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":491530},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":493419},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":515578}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,1,5,7405,358,"05","01","05",7405,358,"05|01|05",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,1,5,7410,363,"05","01","05",7410,363,"05|01|05",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,1,5,7415,368,"05","01","05",7415,368,"05|01|05",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Administration","Office Accommodation","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,1,5,7416,369,"05","01","05",7416,369,"05|01|05",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Administration","Office Accommodation","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,1,5,7421,374,"05","01","05",7421,374,"05|01|05",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Administration","Office Accommodation","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,1,5,7426,379,"05","01","05",7426,379,"05|01|05",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Administration","Office Accommodation","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,1,5,7431,384,"05","01","05",7431,384,"05|01|05",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Administration","Office Accommodation","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,1,5,7432,385,"05","01","05",7432,385,"05|01|05",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Administration","Office Accommodation","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,1,5,7437,390,"05","01","05",7437,390,"05|01|05",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,1,5,7441,394,"05","01","05",7441,394,"05|01|05",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Administration","Office Accommodation","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,2,1,7446,399,"05","02","01",7446,399,"05|02|01",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",16072,24986,39630,17020,4343,4343,34077,16202,16208,16275,17006,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,2,1,7447,400,"05","02","01",7447,400,"05|02|01",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",14208,23237,37749,14664,1987,1987,32158,13959,13964,14022,14652,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14208},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23237},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":37749},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14664},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1987},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1987},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32158},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13959},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13964},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14022},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14652},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":13964},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":14022},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":14652}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,2,1,7452,405,"05","02","01",7452,405,"05|02|01",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",26,61,193,56,-21,-21,26,1013,1095,1096,1145,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":61},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":193},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":56},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":-21},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":-21},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1013},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1095},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1096},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1145},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1095},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1096},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1145}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,2,1,7457,410,"05","02","01",7457,410,"05|02|01",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,2,1,7462,415,"05","02","01",7462,415,"05|02|01",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,2,1,7463,416,"05","02","01",7463,416,"05|02|01",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",53,222,392,77,77,77,19,18,131,132,138,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":53},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":222},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":392},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":77},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":77},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":77},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":18},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":131},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":132},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":131},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":132},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":138}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,2,1,7468,421,"05","02","01",7468,421,"05|02|01",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",26,0,15,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":15},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,2,1,7473,426,"05","02","01",7473,426,"05|02|01",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,2,1,7478,431,"05","02","01",7478,431,"05|02|01",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",17,14,413,16,16,16,127,4,27,27,28,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":17},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":413},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":16},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":127},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":27},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":27},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":28}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,2,1,7479,432,"05","02","01",7479,432,"05|02|01",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",55,95,132,287,287,287,22,68,489,491,513,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":55},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":95},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":132},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":287},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":287},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":287},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":68},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":489},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":491},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":489},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":491},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":513}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,2,1,7485,438,"05","02","01",7485,438,"05|02|01",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",0,32,0,59,59,59,0,14,101,101,106,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":59},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":59},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":59},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":14},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":101},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":101},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":106},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":101},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":101},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":106}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,2,1,7488,441,"05","02","01",7488,441,"05|02|01",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,2,1,7493,446,"05","02","01",7493,446,"05|02|01",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,2,1,7494,447,"05","02","01",7494,447,"05|02|01",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,2,1,7499,452,"05","02","01",7499,452,"05|02|01",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,2,1,7504,457,"05","02","01",7504,457,"05|02|01",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,2,1,7509,462,"05","02","01",7509,462,"05|02|01",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,2,1,7510,463,"05","02","01",7510,463,"05|02|01",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,2,1,7515,468,"05","02","01",7515,468,"05|02|01",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,2,1,7520,473,"05","02","01",7520,473,"05|02|01",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,2,1,7522,475,"05","02","01",7522,475,"05|02|01",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Citizen Affairs","Citizen Affairs Management","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,2,2,7525,478,"05","02","02",7525,478,"05|02|02",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",75072,81201,86454,91908,88294,88294,84620,87511,87589,87882,91829,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,2,2,7530,483,"05","02","02",7530,483,"05|02|02",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,2,2,7535,488,"05","02","02",7535,488,"05|02|02",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,2,2,7540,493,"05","02","02",7540,493,"05|02|02",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,2,2,7541,494,"05","02","02",7541,494,"05|02|02",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,2,2,7546,499,"05","02","02",7546,499,"05|02|02",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,2,2,7551,504,"05","02","02",7551,504,"05|02|02",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,2,2,7556,509,"05","02","02",7556,509,"05|02|02",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",210,192,81,0,0,0,0,200,200,200,209,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":210},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":192},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":81},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":200},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":200},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":200},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":200},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":200},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":209}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,2,2,7557,510,"05","02","02",7557,510,"05|02|02",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",43,130,52,0,0,0,486,100,100,100,104,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":43},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":130},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":52},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":486},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":100},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":100},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":100},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":100},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":100},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":104}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,2,2,7562,515,"05","02","02",7562,515,"05|02|02",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,2,2,7566,519,"05","02","02",7566,519,"05|02|02",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",24,27,42,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":42},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,2,2,7571,524,"05","02","02",7571,524,"05|02|02",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Citizen Affairs","Status Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,2,2,7572,525,"05","02","02",7572,525,"05|02|02",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Citizen Affairs","Status Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,2,2,7577,530,"05","02","02",7577,530,"05|02|02",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Citizen Affairs","Status Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,2,2,7582,535,"05","02","02",7582,535,"05|02|02",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Citizen Affairs","Status Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",265,99,669,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":265},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":99},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":669},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,2,2,7587,540,"05","02","02",7587,540,"05|02|02",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Citizen Affairs","Status Services","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,2,2,7588,541,"05","02","02",7588,541,"05|02|02",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Citizen Affairs","Status Services","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,2,2,7593,546,"05","02","02",7593,546,"05|02|02",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Citizen Affairs","Status Services","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,2,2,7598,551,"05","02","02",7598,551,"05|02|02",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,2,2,7603,556,"05","02","02",7603,556,"05|02|02",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Citizen Affairs","Status Services","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,2,3,7606,559,"05","02","03",7606,559,"05|02|03",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",22728,24283,25402,28221,28221,28221,25869,26906,26894,26985,28197,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22728},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":24283},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25402},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28221},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28221},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28221},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":25869},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26906},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26894},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":26985},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28197},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":26894},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":26985},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":28197}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,2,3,7608,561,"05","02","03",7608,561,"05|02|03",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",40,76,91,120,120,120,21,122,129,130,136,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":40},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":76},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":91},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":120},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":120},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":120},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":21},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":122},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":129},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":130},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":136},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":129},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":130},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":136}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,2,3,7613,566,"05","02","03",7613,566,"05|02|03",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",7,0,0,0,0,0,9,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,2,3,7618,571,"05","02","03",7618,571,"05|02|03",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,2,3,7619,572,"05","02","03",7619,572,"05|02|03",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,2,3,7624,577,"05","02","03",7624,577,"05|02|03",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",760,432,484,1002,1002,1002,257,1021,1078,1083,1132,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":760},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":432},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":484},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1002},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1002},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1002},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":257},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1021},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1078},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1083},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1132},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1078},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1083},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1132}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,2,3,7629,582,"05","02","03",7629,582,"05|02|03",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,2,3,7634,587,"05","02","03",7634,587,"05|02|03",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,2,3,7635,588,"05","02","03",7635,588,"05|02|03",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,2,3,7640,593,"05","02","03",7640,593,"05|02|03",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",0,2,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,2,3,7643,596,"05","02","03",7643,596,"05|02|03",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",0,0,0,0,0,0,367,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":367},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,2,3,7649,602,"05","02","03",7649,602,"05|02|03",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,2,3,7650,603,"05","02","03",7650,603,"05|02|03",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,2,3,7655,608,"05","02","03",7655,608,"05|02|03",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,2,3,7660,613,"05","02","03",7660,613,"05|02|03",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,2,3,7665,618,"05","02","03",7665,618,"05|02|03",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,2,3,7666,619,"05","02","03",7666,619,"05|02|03",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,2,3,7671,624,"05","02","03",7671,624,"05|02|03",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Citizen Affairs","Identification Services","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,2,3,7676,629,"05","02","03",7676,629,"05|02|03",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",1194,460,314,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1194},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":460},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":314},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Software and other intangible assets","2022_23","MTEF2022",5,2,3,7681,634,"05","02","03",7681,634,"05|02|03",2,3,17,62,66,"02|03|17|62|66","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,3115,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3115},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,2,3,7682,635,"05","02","03",7682,635,"05|02|03",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Citizen Affairs","Identification Services","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,2,5,7687,640,"05","02","05",7687,640,"05|02|05",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",1092,1332,1354,748,748,748,569,1788,2083,2091,2185,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1092},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1332},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1354},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":748},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":748},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":748},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":569},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1788},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2083},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2091},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2083},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2091},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2185}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,2,5,7691,644,"05","02","05",7691,644,"05|02|05",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,2,5,7696,649,"05","02","05",7696,649,"05|02|05",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,2,5,7697,650,"05","02","05",7697,650,"05|02|05",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,2,5,7702,655,"05","02","05",7702,655,"05|02|05",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",22,32,19,54,0,0,0,129,150,151,158,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":22},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":32},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":54},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":129},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":150},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":151},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":158},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":150},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":151},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":158}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,2,5,7707,660,"05","02","05",7707,660,"05|02|05",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,2,5,7712,665,"05","02","05",7712,665,"05|02|05",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,2,5,7713,666,"05","02","05",7713,666,"05|02|05",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,2,5,7718,671,"05","02","05",7718,671,"05|02|05",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",0,1049,345,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1049},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":345},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,2,5,7723,676,"05","02","05",7723,676,"05|02|05",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",3018,2928,1858,3618,3618,3618,2268,8650,10075,10112,10566,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3018},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2928},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1858},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3618},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3618},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3618},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2268},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8650},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10075},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10112},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":10566},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":10075},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":10112},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":10566}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,2,5,7727,680,"05","02","05",7727,680,"05|02|05",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,2,5,7728,681,"05","02","05",7728,681,"05|02|05",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,2,5,7733,686,"05","02","05",7733,686,"05|02|05",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,2,5,7738,691,"05","02","05",7738,691,"05|02|05",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,2,5,7743,696,"05","02","05",7743,696,"05|02|05",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,2,5,7744,697,"05","02","05",7744,697,"05|02|05",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,2,5,7749,702,"05","02","05",7749,702,"05|02|05",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,2,5,7754,707,"05","02","05",7754,707,"05|02|05",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",3,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,2,5,7759,712,"05","02","05",7759,712,"05|02|05",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,2,5,7760,713,"05","02","05",7760,713,"05|02|05",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Citizen Affairs","Service Delivery to Provinces","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social contributions","2022_23","MTEF2022",5,3,1,7765,718,"05","03","01",7765,718,"05|03|01",1,1,1,2,2,"01|01|01|02|02","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Compensation of employees","Social contributions","Social contributions","Peace and security","Home affairs","NAT",279,445,497,514,514,514,499,1328,334,348,364,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":279},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":445},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":497},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":514},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":514},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":514},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":499},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1328},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":334},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":348},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":334},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":348},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":364}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,3,1,7768,721,"05","03","01",7768,721,"05|03|01",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,3,1,7774,727,"05","03","01",7774,727,"05|03|01",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consultants: Business and advisory services","2022_23","MTEF2022",5,3,1,7775,728,"05","03","01",7775,728,"05|03|01",1,1,2,11,11,"01|01|02|11|11","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Consultants: Business and advisory services","Consultants: Business and advisory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,436,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":436},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,3,1,7780,733,"05","03","01",7780,733,"05|03|01",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",45,0,4,323,323,323,0,368,430,431,450,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":45},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":323},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":323},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":323},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":368},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":430},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":431},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":430},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":431},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":450}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,3,1,7785,738,"05","03","01",7785,738,"05|03|01",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,3,1,7790,743,"05","03","01",7790,743,"05|03|01",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,3,1,7791,744,"05","03","01",7791,744,"05|03|01",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,3,1,7796,749,"05","03","01",7796,749,"05|03|01",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",1,147,90,231,231,231,154,263,307,309,323,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":147},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":90},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":231},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":231},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":231},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":154},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":263},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":307},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":309},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":323},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":307},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":309},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":323}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,3,1,7801,754,"05","03","01",7801,754,"05|03|01",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",1104,2595,11871,1538,0,0,1771,1751,2046,2054,2146,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1104},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2595},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":11871},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1538},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1771},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1751},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2046},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2054},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2146},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2046},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2054},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2146}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,3,1,7806,759,"05","03","01",7806,759,"05|03|01",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,3,1,7808,761,"05","03","01",7808,761,"05|03|01",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,3,1,7811,764,"05","03","01",7811,764,"05|03|01",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,3,1,7816,769,"05","03","01",7816,769,"05|03|01",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,3,1,7821,774,"05","03","01",7821,774,"05|03|01",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,3,1,7822,775,"05","03","01",7822,775,"05|03|01",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,3,1,7827,780,"05","03","01",7827,780,"05|03|01",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,3,1,7832,785,"05","03","01",7832,785,"05|03|01",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,3,1,7837,790,"05","03","01",7837,790,"05|03|01",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,3,1,7838,791,"05","03","01",7838,791,"05|03|01",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Immigration Affairs","Immigration Affairs Management","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,3,2,7843,796,"05","03","02",7843,796,"05|03|02",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",449499,482865,508998,570425,497606,497606,480197,492501,526271,528211,551933,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":449499},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":482865},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":508998},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":570425},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":497606},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":497606},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":480197},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":492501},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":526271},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":528211},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":551933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":526271},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":528211},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":551933}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,3,2,7848,801,"05","03","02",7848,801,"05|03|02",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",2658,227,271,2310,2310,2310,0,2266,2325,2334,2439,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2658},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":227},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":271},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2310},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2310},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2310},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2266},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2325},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2334},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2439},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2325},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2334},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2439}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,3,2,7852,805,"05","03","02",7852,805,"05|03|02",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",31,7,19,28,28,28,4,27,28,28,29,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":31},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":19},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":27},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":28},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":29},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":28},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":28},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":29}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,3,2,7853,806,"05","03","02",7853,806,"05|03|02",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",163702,170423,183058,410313,250799,250799,186046,403511,408936,410520,428956,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":163702},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":170423},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":183058},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":410313},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":250799},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":250799},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":186046},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":403511},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":408936},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":410520},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":428956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":408936},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":410520},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":428956}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,3,2,7858,811,"05","03","02",7858,811,"05|03|02",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,3,2,7863,816,"05","03","02",7863,816,"05|03|02",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,3,2,7868,821,"05","03","02",7868,821,"05|03|02",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,3,2,7869,822,"05","03","02",7869,822,"05|03|02",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,3,2,7874,827,"05","03","02",7874,827,"05|03|02",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",124,6250,224,1874,1874,1874,89,1838,1886,1893,1978,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":124},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":6250},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":224},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1874},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1874},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1874},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":89},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1838},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1886},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1893},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1886},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1893},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1978}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,3,2,7879,832,"05","03","02",7879,832,"05|03|02",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,3,2,7884,837,"05","03","02",7884,837,"05|03|02",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,3,2,7885,838,"05","03","02",7885,838,"05|03|02",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,3,2,7889,842,"05","03","02",7889,842,"05|03|02",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Immigration Affairs","Admission Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,3,2,7894,847,"05","03","02",7894,847,"05|03|02",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Immigration Affairs","Admission Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Vehicle licences","5|Social benefits","2022_23","MTEF2022",5,3,2,7899,852,"05","03","02",7899,852,"05|03|02",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Immigration Affairs","Admission Services","Vehicle licences","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",0,1373,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1373},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Employee social benefits","5|Social benefits","2022_23","MTEF2022",5,3,2,7900,853,"05","03","02",7900,853,"05|03|02",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Immigration Affairs","Admission Services","Employee social benefits","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",807,0,107,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":807},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":107},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,3,2,7905,858,"05","03","02",7905,858,"05|03|02",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Immigration Affairs","Admission Services","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,3,2,7910,863,"05","03","02",7910,863,"05|03|02",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Immigration Affairs","Admission Services","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,3,2,7915,868,"05","03","02",7915,868,"05|03|02",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",4606,921,3872,0,0,0,771,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":4606},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":921},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3872},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":771},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,3,2,7916,869,"05","03","02",7916,869,"05|03|02",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,3,2,7921,874,"05","03","02",7921,874,"05|03|02",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Immigration Affairs","Admission Services","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,3,3,7926,879,"05","03","03",7926,879,"05|03|03",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",320,1211,873,952,952,952,942,897,940,944,986,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":320},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1211},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":873},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":952},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":952},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":952},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":942},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":897},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":940},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":944},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":986},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":940},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":944},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":986}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,3,3,7929,882,"05","03","03",7929,882,"05|03|03",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,3,3,7931,884,"05","03","03",7931,884,"05|03|03",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",23,89,81,126,126,126,0,119,124,125,131,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":89},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":81},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":126},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":126},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":126},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":119},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":124},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":125},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":124},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":125},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":131}]
["NAT|Non-transfer item","5|Laboratory services","2022_23","MTEF2022",5,3,3,7936,889,"05","03","03",7936,889,"05|03|03",1,1,2,13,13,"01|01|02|13|13","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Laboratory services","Laboratory services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,3,3,7941,894,"05","03","03",7941,894,"05|03|03",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",8,7,5,1,0,0,0,1,1,1,1,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":5},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,3,3,7946,899,"05","03","03",7946,899,"05|03|03",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,3,3,7947,900,"05","03","03",7947,900,"05|03|03",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,3,3,7952,905,"05","03","03",7952,905,"05|03|03",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,3,3,7957,910,"05","03","03",7957,910,"05|03|03",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,3,3,7962,915,"05","03","03",7962,915,"05|03|03",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",2124,9653,1891,7621,7621,7621,1598,7184,7525,7554,7893,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2124},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":9653},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1891},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7621},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7621},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7621},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1598},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7184},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7525},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7554},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":7893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":7525},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":7554},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":7893}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,3,3,7963,916,"05","03","03",7963,916,"05|03|03",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",53,79,0,2161,1984,1984,0,2037,2134,2142,2238,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":53},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":79},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2161},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1984},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1984},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2037},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2134},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2142},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2238},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":2134},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":2142},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":2238}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,3,3,7968,921,"05","03","03",7968,921,"05|03|03",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,3,3,7973,926,"05","03","03",7973,926,"05|03|03",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,3,3,7977,930,"05","03","03",7977,930,"05|03|03",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,3,3,7978,931,"05","03","03",7978,931,"05|03|03",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,3,3,7983,936,"05","03","03",7983,936,"05|03|03",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,3,3,7988,941,"05","03","03",7988,941,"05|03|03",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Immigration Affairs","Immigration Services","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport equipment","2022_23","MTEF2022",5,3,3,7993,946,"05","03","03",7993,946,"05|03|03",2,3,12,56,60,"02|03|12|56|60","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,3,3,7994,947,"05","03","03",7994,947,"05|03|03",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",460,399,336,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":460},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":399},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":336},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Software and other intangible assets","2022_23","MTEF2022",5,3,3,7999,952,"05","03","03",7999,952,"05|03|03",2,3,17,62,66,"02|03|17|62|66","National","Home Affairs","Immigration Affairs","Immigration Services","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Goods and services","2022_23","MTEF2022",5,3,4,8004,957,"05","03","04",8004,957,"05|03|04",1,1,2,0,0,"01|01|02|00|00","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Goods and services","Goods and services","Peace and security","Home affairs","NAT",10920,18588,10953,18617,16668,16668,53404,22058,31947,32271,33719,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Bursaries: Employees","2022_23","MTEF2022",5,3,4,8009,962,"05","03","04",8009,962,"05|03|04",1,1,2,7,7,"01|01|02|07|07","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Bursaries: Employees","Bursaries: Employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Catering: Departmental activities","2022_23","MTEF2022",5,3,4,8010,963,"05","03","04",8010,963,"05|03|04",1,1,2,8,8,"01|01|02|08|08","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Catering: Departmental activities","Catering: Departmental activities","Peace and security","Home affairs","NAT",52,202,77,304,304,304,0,339,364,365,381,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":52},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":202},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":77},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":304},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":304},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":304},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":339},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":364},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":365},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":364},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":365},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":381}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,3,4,8014,967,"05","03","04",8014,967,"05|03|04",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,3,4,8019,972,"05","03","04",8019,972,"05|03|04",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,3,4,8024,977,"05","03","04",8024,977,"05|03|04",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,3,4,8025,978,"05","03","04",8025,978,"05|03|04",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,3,4,8030,983,"05","03","04",8030,983,"05|03|04",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,3,4,8035,988,"05","03","04",8035,988,"05|03|04",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",160,234,243,254,254,254,104,283,304,305,319,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":160},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":234},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":243},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":254},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":254},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":254},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":104},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":283},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":304},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":305},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":319},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":304},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":305},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":319}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,3,4,8040,993,"05","03","04",8040,993,"05|03|04",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",0,8,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":8},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,3,4,8041,994,"05","03","04",8041,994,"05|03|04",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",117,2,0,0,0,0,13,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":117},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":2},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":13},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,3,4,8046,999,"05","03","04",8046,999,"05|03|04",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Immigration Affairs","Asylum Seekers","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Communication","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,3,4,8050,1003,"05","03","04",8050,1003,"05|03|04",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Immigration Affairs","Asylum Seekers","Communication","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,1,1,1,0,1,1,1,1,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":1},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":1},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":1}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,3,4,8055,1008,"05","03","04",8055,1008,"05|03|04",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Immigration Affairs","Asylum Seekers","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,3,4,8056,1009,"05","03","04",8056,1009,"05|03|04",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Immigration Affairs","Asylum Seekers","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,3,4,8061,1014,"05","03","04",8061,1014,"05|03|04",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Immigration Affairs","Asylum Seekers","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,3,4,8066,1019,"05","03","04",8066,1019,"05|03|04",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Immigration Affairs","Asylum Seekers","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,3,4,8071,1024,"05","03","04",8071,1024,"05|03|04",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,3,4,8072,1025,"05","03","04",8072,1025,"05|03|04",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,3,4,8077,1030,"05","03","04",8077,1030,"05|03|04",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Immigration Affairs","Asylum Seekers","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Salaries and wages","2022_23","MTEF2022",5,4,1,8082,1035,"05","04","01",8082,1035,"05|04|01",1,1,1,1,1,"01|01|01|01|01","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Compensation of employees","Salaries and wages","Salaries and wages","Peace and security","Home affairs","NAT",0,0,3145,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":3145},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,4,1,8087,1040,"05","04","01",8087,1040,"05|04|01",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",0,0,1,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":1},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Audit costs: External","2022_23","MTEF2022",5,4,1,8088,1041,"05","04","01",8088,1041,"05|04|01",1,1,2,6,6,"01|01|02|06|06","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Audit costs: External","Audit costs: External","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Infrastructure and planning services","2022_23","MTEF2022",5,4,1,8094,1047,"05","04","01",8094,1047,"05|04|01",1,1,2,12,12,"01|01|02|12|12","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Infrastructure and planning services","Infrastructure and planning services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Science and technological services","2022_23","MTEF2022",5,4,1,8097,1050,"05","04","01",8097,1050,"05|04|01",1,1,2,15,15,"01|01|02|15|15","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Science and technological services","Science and technological services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,4,1,8102,1055,"05","04","01",8102,1055,"05|04|01",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,4,1,8103,1056,"05","04","01",8103,1056,"05|04|01",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,4,1,8108,1061,"05","04","01",8108,1061,"05|04|01",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,4,1,8113,1066,"05","04","01",8113,1066,"05|04|01",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",0,0,23,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":23},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,4,1,8118,1071,"05","04","01",8118,1071,"05|04|01",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,4,1,8119,1072,"05","04","01",8119,1072,"05|04|01",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",0,0,713,0,0,0,0,0,0,0,0,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":713},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,4,1,8124,1077,"05","04","01",8124,1077,"05|04|01",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,4,1,8129,1082,"05","04","01",8129,1082,"05|04|01",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,4,1,8131,1084,"05","04","01",8131,1084,"05|04|01",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,4,1,8134,1087,"05","04","01",8134,1087,"05|04|01",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,4,1,8139,1092,"05","04","01",8139,1092,"05|04|01",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,4,1,8144,1097,"05","04","01",8144,1097,"05|04|01",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,4,1,8149,1102,"05","04","01",8149,1102,"05|04|01",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,4,1,8150,1103,"05","04","01",8150,1103,"05|04|01",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,4,1,8155,1108,"05","04","01",8155,1108,"05|04|01",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Institutional Support and Transfers","Border Management Authority","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Compensation of employees","2022_23","MTEF2022",5,4,2,8160,1113,"05","04","02",8160,1113,"05|04|02",1,1,1,0,0,"01|01|01|00|00","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Compensation of employees","Compensation of employees","Compensation of employees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Not applicable"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":0},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,4,2,8165,1118,"05","04","02",8165,1118,"05|04|02",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Minor assets","2022_23","MTEF2022",5,4,2,8166,1119,"05","04","02",8166,1119,"05|04|02",1,1,2,5,5,"01|01|02|05|05","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Minor assets","Minor assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Computer services","2022_23","MTEF2022",5,4,2,8171,1124,"05","04","02",8171,1124,"05|04|02",1,1,2,10,10,"01|01|02|10|10","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Computer services","Computer services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,4,2,8175,1128,"05","04","02",8175,1128,"05|04|02",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,4,2,8180,1133,"05","04","02",8180,1133,"05|04|02",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,4,2,8181,1134,"05","04","02",8181,1134,"05|04|02",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,4,2,8186,1139,"05","04","02",8186,1139,"05|04|02",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,4,2,8191,1144,"05","04","02",8191,1144,"05|04|02",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,4,2,8196,1149,"05","04","02",8196,1149,"05|04|02",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,4,2,8197,1150,"05","04","02",8197,1150,"05|04|02",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,4,2,8202,1155,"05","04","02",8202,1155,"05|04|02",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,4,2,8207,1160,"05","04","02",8207,1160,"05|04|02",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,4,2,8212,1165,"05","04","02",8212,1165,"05|04|02",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,4,2,8215,1168,"05","04","02",8215,1168,"05|04|02",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social benefits","2022_23","MTEF2022",5,4,2,8217,1170,"05","04","02",8217,1170,"05|04|02",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,4,2,8222,1175,"05","04","02",8222,1175,"05|04|02",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,4,2,8227,1180,"05","04","02",8227,1180,"05|04|02",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,4,2,8228,1181,"05","04","02",8228,1181,"05|04|02",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,4,2,8233,1186,"05","04","02",8233,1186,"05|04|02",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,4,2,8238,1191,"05","04","02",8238,1191,"05|04|02",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Institutional Support and Transfers","Electoral Commission","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Administrative fees","2022_23","MTEF2022",5,4,3,8243,1196,"05","04","03",8243,1196,"05|04|03",1,1,2,3,3,"01|01|02|03|03","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Administrative fees","Administrative fees","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Advertising","2022_23","MTEF2022",5,4,3,8244,1197,"05","04","03",8244,1197,"05|04|03",1,1,2,4,4,"01|01|02|04|04","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Advertising","Advertising","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Communication (G&S)","2022_23","MTEF2022",5,4,3,8249,1202,"05","04","03",8249,1202,"05|04|03",1,1,2,9,9,"01|01|02|09|09","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Communication (G&S)","Communication (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Legal services (G&S)","2022_23","MTEF2022",5,4,3,8254,1207,"05","04","03",8254,1207,"05|04|03",1,1,2,14,14,"01|01|02|14|14","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Legal services (G&S)","Legal services (G&S)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Contractors","2022_23","MTEF2022",5,4,3,8256,1209,"05","04","03",8256,1209,"05|04|03",1,1,2,16,16,"01|01|02|16|16","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Contractors","Contractors","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Agency and support/outsourced services","2022_23","MTEF2022",5,4,3,8257,1210,"05","04","03",8257,1210,"05|04|03",1,1,2,17,17,"01|01|02|17|17","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Agency and support/outsourced services","Agency and support/outsourced services","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Entertainment","2022_23","MTEF2022",5,4,3,8258,1211,"05","04","03",8258,1211,"05|04|03",1,1,2,18,18,"01|01|02|18|18","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Entertainment","Entertainment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Fleet services (including government motor transport)","2022_23","MTEF2022",5,4,3,8259,1212,"05","04","03",8259,1212,"05|04|03",1,1,2,19,19,"01|01|02|19|19","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Fleet services (including government motor transport)","Fleet services (including government motor transport)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Housing","2022_23","MTEF2022",5,4,3,8260,1213,"05","04","03",8260,1213,"05|04|03",1,1,2,20,20,"01|01|02|20|20","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Housing","Housing","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Clothing material and accessories","2022_23","MTEF2022",5,4,3,8261,1214,"05","04","03",8261,1214,"05|04|03",1,1,2,21,21,"01|01|02|21|21","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Clothing material and accessories","Inventory: Clothing material and accessories","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Farming supplies","2022_23","MTEF2022",5,4,3,8262,1215,"05","04","03",8262,1215,"05|04|03",1,1,2,22,22,"01|01|02|22|22","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Farming supplies","Inventory: Farming supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Food and food supplies","2022_23","MTEF2022",5,4,3,8263,1216,"05","04","03",8263,1216,"05|04|03",1,1,2,23,23,"01|01|02|23|23","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Food and food supplies","Inventory: Food and food supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Fuel, oil and gas","2022_23","MTEF2022",5,4,3,8264,1217,"05","04","03",8264,1217,"05|04|03",1,1,2,24,24,"01|01|02|24|24","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Fuel, oil and gas","Inventory: Fuel, oil and gas","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Learner and teacher support material","2022_23","MTEF2022",5,4,3,8265,1218,"05","04","03",8265,1218,"05|04|03",1,1,2,25,25,"01|01|02|25|25","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Learner and teacher support material","Inventory: Learner and teacher support material","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Materials and supplies","2022_23","MTEF2022",5,4,3,8266,1219,"05","04","03",8266,1219,"05|04|03",1,1,2,26,26,"01|01|02|26|26","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Materials and supplies","Inventory: Materials and supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medical supplies","2022_23","MTEF2022",5,4,3,8267,1220,"05","04","03",8267,1220,"05|04|03",1,1,2,27,27,"01|01|02|27|27","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medical supplies","Inventory: Medical supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Medicine","2022_23","MTEF2022",5,4,3,8268,1221,"05","04","03",8268,1221,"05|04|03",1,1,2,28,28,"01|01|02|28|28","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Medicine","Inventory: Medicine","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Medsas inventory interface","2022_23","MTEF2022",5,4,3,8269,1222,"05","04","03",8269,1222,"05|04|03",1,1,2,29,29,"01|01|02|29|29","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Medsas inventory interface","Medsas inventory interface","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Inventory: Other supplies","2022_23","MTEF2022",5,4,3,8270,1223,"05","04","03",8270,1223,"05|04|03",1,1,2,30,30,"01|01|02|30|30","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Inventory: Other supplies","Inventory: Other supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumable supplies","2022_23","MTEF2022",5,4,3,8271,1224,"05","04","03",8271,1224,"05|04|03",1,1,2,31,31,"01|01|02|31|31","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Consumable supplies","Consumable supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Consumables: Stationery, printing and office supplies","2022_23","MTEF2022",5,4,3,8272,1225,"05","04","03",8272,1225,"05|04|03",1,1,2,32,32,"01|01|02|32|32","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Consumables: Stationery, printing and office supplies","Consumables: Stationery, printing and office supplies","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating leases","2022_23","MTEF2022",5,4,3,8273,1226,"05","04","03",8273,1226,"05|04|03",1,1,2,33,33,"01|01|02|33|33","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Operating leases","Operating leases","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rental and hiring","2022_23","MTEF2022",5,4,3,8274,1227,"05","04","03",8274,1227,"05|04|03",1,1,2,34,34,"01|01|02|34|34","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Rental and hiring","Rental and hiring","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Property payments","2022_23","MTEF2022",5,4,3,8275,1228,"05","04","03",8275,1228,"05|04|03",1,1,2,35,35,"01|01|02|35|35","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Property payments","Property payments","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport provided: Departmental activity","2022_23","MTEF2022",5,4,3,8276,1229,"05","04","03",8276,1229,"05|04|03",1,1,2,36,36,"01|01|02|36|36","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Transport provided: Departmental activity","Transport provided: Departmental activity","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Travel and subsistence","2022_23","MTEF2022",5,4,3,8277,1230,"05","04","03",8277,1230,"05|04|03",1,1,2,37,37,"01|01|02|37|37","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Travel and subsistence","Travel and subsistence","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Training and development","2022_23","MTEF2022",5,4,3,8278,1231,"05","04","03",8278,1231,"05|04|03",1,1,2,38,38,"01|01|02|38|38","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Training and development","Training and development","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Operating payments","2022_23","MTEF2022",5,4,3,8279,1232,"05","04","03",8279,1232,"05|04|03",1,1,2,39,39,"01|01|02|39|39","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Operating payments","Operating payments","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Venues and facilities","2022_23","MTEF2022",5,4,3,8280,1233,"05","04","03",8280,1233,"05|04|03",1,1,2,40,40,"01|01|02|40|40","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Goods and services","Venues and facilities","Venues and facilities","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Interest (Incl. interest on unitary payments (PPP))","2022_23","MTEF2022",5,4,3,8281,1234,"05","04","03",8281,1234,"05|04|03",1,1,3,41,41,"01|01|03|41|41","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))","Interest (Incl. interest on unitary payments (PPP))","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Rent on land","2022_23","MTEF2022",5,4,3,8282,1235,"05","04","03",8282,1235,"05|04|03",1,1,3,42,42,"01|01|03|42|42","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Current","Current payments","Interest and rent on land","Rent on land","Rent on land","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,4,3,8283,1236,"05","04","03",8283,1236,"05|04|03",1,2,4,43,43,"01|02|04|43|43","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial agencies and funds","2022_23","MTEF2022",5,4,3,8284,1237,"05","04","03",8284,1237,"05|04|03",1,2,4,43,44,"01|02|04|43|44","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,4,3,8285,1238,"05","04","03",8285,1238,"05|04|03",1,2,4,44,45,"01|02|04|44|45","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal agencies and funds","2022_23","MTEF2022",5,4,3,8286,1239,"05","04","03",8286,1239,"05|04|03",1,2,4,44,46,"01|02|04|44|46","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal agencies and funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social security funds","2022_23","MTEF2022",5,4,3,8287,1240,"05","04","03",8287,1240,"05|04|03",1,2,5,45,47,"01|02|05|45|47","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Departmental agencies and accounts","Social security funds","Social security funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Represented Political Parties’ Fund","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,4,3,8288,1241,"05","04","03",8288,1241,"05|04|03",1,2,5,46,48,"01|02|05|46|48","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Represented Political Parties’ Fund","Current","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",141204,149394,157760,164682,162723,162723,0,166812,171016,171672,179382,1,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":141204},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":149394},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":157760},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":164682},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":162723},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":162723},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":166812},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":171016},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":171672},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":179382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":171016},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":171672},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":179382}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,4,3,8289,1242,"05","04","03",8289,1242,"05|04|03",1,2,6,47,49,"01|02|06|47|49","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,4,3,8290,1243,"05","04","03",8290,1243,"05|04|03",1,2,7,48,50,"01|02|07|48|50","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,4,3,8291,1244,"05","04","03",8291,1244,"05|04|03",1,2,8,49,51,"01|02|08|49|51","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,4,3,8292,1245,"05","04","03",8292,1245,"05|04|03",1,2,8,49,52,"01|02|08|49|52","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pe)","2022_23","MTEF2022",5,4,3,8293,1246,"05","04","03",8293,1246,"05|04|03",1,2,8,50,53,"01|02|08|50|53","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Subsidies on products and production (pe)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,4,3,8294,1247,"05","04","03",8294,1247,"05|04|03",1,2,8,50,54,"01|02|08|50|54","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,4,3,8295,1248,"05","04","03",8295,1248,"05|04|03",1,2,9,51,55,"01|02|09|51|55","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Social benefits","2022_23","MTEF2022",5,4,3,8296,1249,"05","04","03",8296,1249,"05|04|03",1,2,10,52,56,"01|02|10|52|56","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Households","Social benefits","Social benefits","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,4,3,8297,1250,"05","04","03",8297,1250,"05|04|03",1,2,10,53,57,"01|02|10|53|57","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Current","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Provincial Revenue Funds","2022_23","MTEF2022",5,4,3,8298,1251,"05","04","03",8298,1251,"05|04|03",2,2,4,43,43,"02|02|04|43|43","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Provinces","Provincial Revenue Funds","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Municipal bank accounts","2022_23","MTEF2022",5,4,3,8299,1252,"05","04","03",8299,1252,"05|04|03",2,2,4,44,45,"02|02|04|44|45","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Provinces and municipalities","Municipalities","Municipal bank accounts","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Departmental agencies (non-business entities)","2022_23","MTEF2022",5,4,3,8300,1253,"05","04","03",8300,1253,"05|04|03",2,2,5,46,48,"02|02|05|46|48","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)","Departmental agencies (non-business entities)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Higher education institutions","2022_23","MTEF2022",5,4,3,8301,1254,"05","04","03",8301,1254,"05|04|03",2,2,6,47,49,"02|02|06|47|49","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Higher education institutions","Higher education institutions","Higher education institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Foreign governments and international organisations","2022_23","MTEF2022",5,4,3,8302,1255,"05","04","03",8302,1255,"05|04|03",2,2,7,48,50,"02|02|07|48|50","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations","Foreign governments and international organisations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Subsidies on products and production (pc)","2022_23","MTEF2022",5,4,3,8303,1256,"05","04","03",8303,1256,"05|04|03",2,2,8,49,51,"02|02|08|49|51","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Subsidies on products and production (pc)","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to public corporations","2022_23","MTEF2022",5,4,3,8304,1257,"05","04","03",8304,1257,"05|04|03",2,2,8,49,52,"02|02|08|49|52","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Public corporations","Other transfers to public corporations","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to private enterprises","2022_23","MTEF2022",5,4,3,8305,1258,"05","04","03",8305,1258,"05|04|03",2,2,8,50,54,"02|02|08|50|54","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Public corporations and private enterprises","Private enterprises","Other transfers to private enterprises","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Non-profit institutions","2022_23","MTEF2022",5,4,3,8306,1259,"05","04","03",8306,1259,"05|04|03",2,2,9,51,55,"02|02|09|51|55","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Non-profit institutions","Non-profit institutions","Non-profit institutions","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other transfers to households","2022_23","MTEF2022",5,4,3,8307,1260,"05","04","03",8307,1260,"05|04|03",2,2,10,53,57,"02|02|10|53|57","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Not available","Capital","Transfers and subsidies","Households","Other transfers to households","Other transfers to households","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Buildings","2022_23","MTEF2022",5,4,3,8308,1261,"05","04","03",8308,1261,"05|04|03",2,3,11,54,58,"02|03|11|54|58","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Buildings","Buildings","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other fixed structures","2022_23","MTEF2022",5,4,3,8309,1262,"05","04","03",8309,1262,"05|04|03",2,3,11,55,59,"02|03|11|55|59","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Buildings and other fixed structures","Other fixed structures","Other fixed structures","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Transport equipment","2022_23","MTEF2022",5,4,3,8310,1263,"05","04","03",8310,1263,"05|04|03",2,3,12,56,60,"02|03|12|56|60","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Transport equipment","Transport equipment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Other machinery and equipment","2022_23","MTEF2022",5,4,3,8311,1264,"05","04","03",8311,1264,"05|04|03",2,3,12,57,61,"02|03|12|57|61","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Machinery and equipment","Other machinery and equipment","Other machinery and equipment","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Heritage assets","2022_23","MTEF2022",5,4,3,8312,1265,"05","04","03",8312,1265,"05|04|03",2,3,13,58,62,"02|03|13|58|62","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Heritage assets","Heritage assets","Heritage assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Specialised military assets","2022_23","MTEF2022",5,4,3,8313,1266,"05","04","03",8313,1266,"05|04|03",2,3,14,59,63,"02|03|14|59|63","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Specialised military assets","Specialised military assets","Specialised military assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Biological assets","2022_23","MTEF2022",5,4,3,8314,1267,"05","04","03",8314,1267,"05|04|03",2,3,15,60,64,"02|03|15|60|64","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Biological assets","Biological assets","Biological assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Land and sub-soil assets","2022_23","MTEF2022",5,4,3,8315,1268,"05","04","03",8315,1268,"05|04|03",2,3,16,61,65,"02|03|16|61|65","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets","Land and sub-soil assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Software and other intangible assets","2022_23","MTEF2022",5,4,3,8316,1269,"05","04","03",8316,1269,"05|04|03",2,3,17,62,66,"02|03|17|62|66","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Capital","Payments for capital assets","Software and other intangible assets","Software and other intangible assets","Software and other intangible assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]
["NAT|Non-transfer item","5|Payments for financial assets","2022_23","MTEF2022",5,4,3,8317,1270,"05","04","03",8317,1270,"05|04|03",3,4,18,63,67,"03|04|18|63|67","National","Home Affairs","Institutional Support and Transfers","Represented Political Parties' Fund","Non-transfer item","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Payments for financial assets","Peace and security","Home affairs","NAT",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(Dataset[[#This Row],[Reporting level indicator]]=1,$AU$16,\"Not applicable\")","v":"Level 4"},{"$f":"INDEX((t_ReportingLevelIndi[[Level 3]:[Level 4]]),MATCH(Dataset[[#This Row],[Econ4]],t_ReportingLevelIndi[Econ4],0),MATCH(Data!$AU$16,t_ReportingLevelIndi[[#Headers],[Level 3]:[Level 4]],0))","v":1},{"$f":"Dataset[[#This Row],[2017/18_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2018/19_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2019/20_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Main appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Adjusted appropriation_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Revised estimate_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2020/21 Preliminary outcome_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2021/22 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline_Source]]*Dataset[[#This Row],[Reporting level indicator]]","v":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,null,null,null,null,null,{"$f":"Dataset[[#This Row],[2022/23 From - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 From - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 From - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 From - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 From - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 From - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 From - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 To - Spending review Topic 1]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 2]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 3]]+Dataset[[#This Row],[2022/23 To - Spending review Topic 4]]+Dataset[[#This Row],[2022/23 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 To - Spending review Topic 1]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 2]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 3]]+Dataset[[#This Row],[2023/24 To - Spending review Topic 4]]+Dataset[[#This Row],[2023/24 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 To - Spending review Topic 1]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 2]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 3]]+Dataset[[#This Row],[2024/25 To - Spending review Topic 4]]+Dataset[[#This Row],[2024/25 To - Other reallocations]]","v":0},{"$f":"Dataset[[#This Row],[2022/23 Baseline]]+Dataset[[#This Row],[2022/23 From - Total]]+Dataset[[#This Row],[2022/23 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2023/24 Baseline]]+Dataset[[#This Row],[2023/24 From - Total]]+Dataset[[#This Row],[2023/24 To - Total]]","v":0},{"$f":"Dataset[[#This Row],[2024/25 Baseline]]+Dataset[[#This Row],[2024/25 From - Total]]+Dataset[[#This Row],[2024/25 To - Total]]","v":0}]

{"sheet":"Summary","index":10,"n_rows":104,"n_cols":26,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,"Department:"]
[null,null,null,null,null,null,{"$f":"Welcome!$B$7&\" \"& MyDeptName","v":"VOTE 5:  Home Affairs"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Growth"]
[null,null,null,null,null,null,"Quick view",{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"Trend",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"Ave Ann"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$56:$G$89=$G6)*($K$56:$K$89))","v":3468985},{"$f":"SUMPRODUCT(($G$56:$G$89=$G6)*($O$56:$O$89))","v":3478066},{"$f":"SUMPRODUCT(($G$56:$G$89=$G6)*($S$56:$S$89))","v":3502938},{"$f":"SUMPRODUCT(($G$56:$G$89=$G6)*($W$56:$W$89))","v":3660255},null,{"$f":"IFERROR(I6/H6-1,0)","v":2.617768598019321E-3},7.1511006404134658E-3,4.4910015535530423E-2,{"$f":"IFERROR(((K6/H6)^(1/3)-1),0)","v":1.8051246991419578E-2}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$56:$G$89=$G7)*($K$56:$K$89))","v":2824345},{"$f":"SUMPRODUCT(($G$56:$G$89=$G7)*($O$56:$O$89))","v":2935675},{"$f":"SUMPRODUCT(($G$56:$G$89=$G7)*($S$56:$S$89))","v":2946651},{"$f":"SUMPRODUCT(($G$56:$G$89=$G7)*($W$56:$W$89))","v":3078979},null,3.9417988949650207E-2,3.7388334880392726E-3,4.4907931071579199E-2,2.9191823017387097E-2,null,null,{"$f":"X8","v":"2022/23"},{"$f":"Y8","v":"2023/24"},{"$f":"Z8","v":"2024/25"}]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$56:$G$89=$G8)*($K$56:$K$89))","v":2383393},{"$f":"SUMPRODUCT(($G$56:$G$89=$G8)*($O$56:$O$89))","v":2401103},{"$f":"SUMPRODUCT(($G$56:$G$89=$G8)*($S$56:$S$89))","v":2410580},{"$f":"SUMPRODUCT(($G$56:$G$89=$G8)*($W$56:$W$89))","v":2518836},null,7.4305832063785715E-3,3.9469360539718945E-3,4.4908694173186436E-2,1.8594696827728185E-2,"CoE","Compensation of employees",{"$f":"SUMIF($G$56:$G$89,$R8,$M$56:$M$89)+SUMIF($G$56:$G$89,$R8,$N$56:$N$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R8,$Q$56:$Q$89)+SUMIF($G$56:$G$89,$R8,$R$56:$R$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R8,$U$56:$U$89)+SUMIF($G$56:$G$89,$R8,$V$56:$V$89)","v":0},null,{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$56:$G$89=$G9)*($K$56:$K$89))","v":13727},{"$f":"SUMPRODUCT(($G$56:$G$89=$G9)*($O$56:$O$89))","v":14264},{"$f":"SUMPRODUCT(($G$56:$G$89=$G9)*($S$56:$S$89))","v":14893},{"$f":"SUMPRODUCT(($G$56:$G$89=$G9)*($W$56:$W$89))","v":15562},null,3.9119982516208962E-2,4.4097027481772244E-2,4.4920432417914435E-2,4.2709328899629861E-2,"G&S","Goods and services",{"$f":"SUMIF($G$56:$G$89,$R9,$M$56:$M$89)+SUMIF($G$56:$G$89,$R9,$N$56:$N$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R9,$Q$56:$Q$89)+SUMIF($G$56:$G$89,$R9,$R$56:$R$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R9,$U$56:$U$89)+SUMIF($G$56:$G$89,$R9,$V$56:$V$89)","v":0}]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$56:$G$89=$G10)*($K$56:$K$89))","v":8690450},{"$f":"SUMPRODUCT(($G$56:$G$89=$G10)*($O$56:$O$89))","v":8829108},{"$f":"SUMPRODUCT(($G$56:$G$89=$G10)*($S$56:$S$89))","v":8875062},{"$f":"SUMPRODUCT(($G$56:$G$89=$G10)*($W$56:$W$89))","v":9273632},null,1.5955215207497986E-2,5.2048292987241229E-3,4.4908982044294499E-2,2.1886192129327409E-2,"T&S","Transfers and subsidies",{"$f":"SUMIF($G$56:$G$89,$R10,$M$56:$M$89)+SUMIF($G$56:$G$89,$R10,$N$56:$N$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R10,$Q$56:$Q$89)+SUMIF($G$56:$G$89,$R10,$R$56:$R$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R10,$U$56:$U$89)+SUMIF($G$56:$G$89,$R10,$V$56:$V$89)","v":0}]
[null,null,null,null,null,null,"Composition of spending (% of Total)",null,null,null,null,null,null,null,null,null,"Capital","Payments for capital assets",{"$f":"SUMIF($G$56:$G$89,$R11,$M$56:$M$89)+SUMIF($G$56:$G$89,$R11,$N$56:$N$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R11,$Q$56:$Q$89)+SUMIF($G$56:$G$89,$R11,$R$56:$R$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R11,$U$56:$U$89)+SUMIF($G$56:$G$89,$R11,$V$56:$V$89)","v":0}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"H6/H$10","v":0.39917207969667856},0.3939317539212342,0.39469448213432201,0.39469487251596785,null,null,null,null,null,"Total","Total",{"$f":"SUMIF($G$56:$G$89,$R12,$M$56:$M$89)+SUMIF($G$56:$G$89,$R12,$N$56:$N$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R12,$Q$56:$Q$89)+SUMIF($G$56:$G$89,$R12,$R$56:$R$89)","v":0},{"$f":"SUMIF($G$56:$G$89,$R12,$U$56:$U$89)+SUMIF($G$56:$G$89,$R12,$V$56:$V$89)","v":0}]
[null,null,null,null,null,null,"Goods and services",0.32499410272195339,0.33249961377751863,0.33201469465790773,0.33201436071649165]
[null,null,null,null,null,null,"Transfers and subsidies",0.27425426761560101,0.27195306705954891,0.27161275042360267,0.2716126755946322]
[null,null,null,null,null,null,"Payments for capital assets",1.5795499657670201E-3,1.6155652416982554E-3,1.6780727841675923E-3,1.678091172908306E-3,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H12>0.0595,H12,\"\")","v":0.39917207969667856},0.3939317539212342,0.39469448213432201,0.39469487251596785]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.32499410272195339,0.33249961377751863,0.33201469465790773,0.33201436071649165]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"Trend",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"Ave Ann",null,null,null,null,null,null,0.27425426761560101,0.27195306705954891,0.27161275042360267,0.2716126755946322]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":8690450},8829108,8875062,9273632,null,{"$f":"IFERROR(I18/H18-1,0)","v":1.5955215207497986E-2},{"$f":"IFERROR(J18/I18-1,0)","v":5.2048292987241229E-3},{"$f":"IFERROR(K18/J18-1,0)","v":4.4908982044294499E-2},{"$f":"IFERROR(((K18/H18)^(1/3)-1),0)","v":2.1886192129327409E-2},null,null,null,null,null,null,"","","",""]
[null,"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2021/22 Baseline])","v":8690450},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 Revised baseline])","v":8829108},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 Revised baseline])","v":8875062},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 Revised baseline])","v":9273632},null,1.5955215207497986E-2,5.2048292987241229E-3,4.4908982044294499E-2,2.1886192129327409E-2]
[null,"IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 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}]
[null,"IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 Revised baseline])","v":0},null,{"$f":"IFERROR(I21/H21-1,0)","v":0},{"$f":"IFERROR(J21/I21-1,0)","v":0},{"$f":"IFERROR(K21/J21-1,0)","v":0},{"$f":"IFERROR(((K21/H21)^(1/3)-1),0)","v":0}]
[null,null,null,null,null,null,"Provincial",{"$f":"SUM(H23:H24)","v":0},0,0,0,null,0,0,0,0]
[null,"PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 Revised baseline])","v":0},null,{"$f":"IFERROR(I23/H23-1,0)","v":0},0,0,{"$f":"IFERROR(((K23/H23)^(1/3)-1),0)","v":0}]
[null,"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 Revised baseline])","v":0},null,0,0,0,0]
[null,null,null,null,null,null,"Local government",{"$f":"SUM(H26:H28)","v":0},0,0,0,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,"LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 Revised baseline])","v":0},null,{"$f":"IFERROR(I26/H26-1,0)","v":0},0,0,{"$f":"IFERROR(((K26/H26)^(1/3)-1),0)","v":0}]
[null,"LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 Revised baseline])","v":0},null,0,0,0,0]
[null,"GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 Revised baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 Revised baseline])","v":0},null,0,0,0,0]
[]
[null,null,null,null,null,null,"Personnel numbers (HRBP)",{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Initial headcount",{"$f":"SUM(t_HRBP[2021/22 Initial Headcount])","v":0},{"$f":"SUM(t_HRBP[2022/23 Initial Headcount])","v":0},{"$f":"SUM(t_HRBP[2023/24 Initial Headcount])","v":0},{"$f":"SUM(t_HRBP[2024/25 Initial Headcount])","v":0},null,null,null,null,null,null,"2021/22","2022/23","2023/24","2024/25"]
[null,null,null,null,null,null,"Vacant funded posts to be filled",{"$f":"SUM(t_HRBP[2021/22 Vacant funded posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2022/23 Vacant funded posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2023/24 Vacant funded posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2024/25 Vacant funded posts to be filled])","v":0},null,null,null,null,null,"Revised head count",{"$f":"IF(H34=0,\"\",H34)","v":""},"","",""]
[null,null,null,null,null,null,"Headcount reductions to be made",{"$f":"SUM(t_HRBP[2021/22 Headcount reductions to be made])","v":0},{"$f":"SUM(t_HRBP[2022/23 Headcount reductions to be made])","v":0},{"$f":"SUM(t_HRBP[2023/24 Headcount reductions to be made])","v":0},{"$f":"SUM(t_HRBP[2024/25 Headcount reductions to be made])","v":0},null,null,null,null,null,"Additions",{"$f":"IF(H32=0,\"\",H32)","v":""},{"$f":"IF(I32=0,\"\",I32)","v":""},{"$f":"IF(J32=0,\"\",J32)","v":""},{"$f":"IF(K32=0,\"\",K32)","v":""}]
[null,null,null,null,null,null,"Revised headcount",{"$f":"SUM(t_HRBP[2021/22 Revised Headcount])","v":0},{"$f":"SUM(t_HRBP[2022/23 Revised Headcount])","v":0},{"$f":"SUM(t_HRBP[2023/24 Revised Headcount])","v":0},{"$f":"SUM(t_HRBP[2024/25 Revised Headcount])","v":0},null,null,null,null,null,"Reductions","","","",""]
[null,null,null,null,null,null,"Change in headcount",{"$f":"H34-H31","v":0},{"$f":"I34-I31","v":0},{"$f":"J34-J31","v":0},{"$f":"K34-K31","v":0}]
[null,null,null,null,null,null,"Cost of vacant posts to be filled",{"$f":"SUM(t_HRBP[2021/22 Cost of vacant posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2022/23 Cost of vacant posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2023/24 Cost of vacant posts to be filled])","v":0},{"$f":"SUM(t_HRBP[2024/25 Cost of vacant posts to be filled])","v":0}]
[null,null,null,null,null,null,"Savings from headcount reductions",{"$f":"SUM(t_HRBP[2021/22 Savings from headcount reductions])","v":0},{"$f":"SUM(t_HRBP[2022/23 Savings from headcount reductions])","v":0},{"$f":"SUM(t_HRBP[2023/24 Savings from headcount reductions])","v":0},{"$f":"SUM(t_HRBP[2024/25 Savings from headcount reductions])","v":0}]
[]
[null,null,null,null,null,null,"Check: CoE (economic) less HRBP annual cost",{"$f":"SUMIFS(Dataset[2021/22 Baseline],Dataset[Econ3],\"Compensation of employees\",Dataset[Reporting level indicator],1)-SUM(t_HRBP[2021/22 Projected Annual Cost])","v":3468985},{"$f":"SUMIFS(Dataset[2022/23 Baseline],Dataset[Econ3],\"Compensation of employees\",Dataset[Reporting level indicator],1)-SUM(t_HRBP[2022/23 Projected Annual Cost])","v":3478066},{"$f":"SUMIFS(Dataset[2023/24 Baseline],Dataset[Econ3],\"Compensation of employees\",Dataset[Reporting level indicator],1)-SUM(t_HRBP[2023/24 Projected Annual Cost])","v":3502938},{"$f":"SUMIFS(Dataset[2024/25 Baseline],Dataset[Econ3],\"Compensation of employees\",Dataset[Reporting level indicator],1)-SUM(t_HRBP[2024/25 Projected Annual Cost])","v":3660255}]
[]
[null,null,null,null,null,null,"Strategies to reduce headcounts (Indicators)",{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},null,null,null,null,null,null,"2021/22 to 2024/25"]
[null,null,null,null,null,null,"1. Employee initiated severance package",{"$f":"HRBP_Data!BA3","v":0},{"$f":"HRBP_Data!BB3","v":0},{"$f":"HRBP_Data!BC3","v":0},{"$f":"HRBP_Data!BD3","v":0},null,null,null,null,null,"Severance",{"$f":"IF(SUM(H42:K42)=0,\"\",SUM(H42:K42))","v":""}]
[null,null,null,null,null,null,"2. Early retirement",{"$f":"HRBP_Data!BA4","v":0},{"$f":"HRBP_Data!BB4","v":0},{"$f":"HRBP_Data!BC4","v":0},{"$f":"HRBP_Data!BD4","v":0},null,null,null,null,null,"Early retirement",""]
[null,null,null,null,null,null,"3. Natural attrition",{"$f":"HRBP_Data!BA5","v":0},{"$f":"HRBP_Data!BB5","v":0},{"$f":"HRBP_Data!BC5","v":0},{"$f":"HRBP_Data!BD5","v":0},null,null,null,null,null,"Natural attrition",""]
[null,null,null,null,null,null,"4. Retirement",{"$f":"HRBP_Data!BA6","v":0},{"$f":"HRBP_Data!BB6","v":0},{"$f":"HRBP_Data!BC6","v":0},{"$f":"HRBP_Data!BD6","v":0},null,null,null,null,null,"Retirement",""]
[null,null,null,null,null,null,"5. Contract termination",{"$f":"HRBP_Data!BA7","v":0},{"$f":"HRBP_Data!BB7","v":0},{"$f":"HRBP_Data!BC7","v":0},{"$f":"HRBP_Data!BD7","v":0},null,null,null,null,null,"Contract termination",""]
[null,null,null,null,null,null,"6. Redeployments (transfers to other departments)",{"$f":"HRBP_Data!BA8","v":0},{"$f":"HRBP_Data!BB8","v":0},{"$f":"HRBP_Data!BC8","v":0},{"$f":"HRBP_Data!BD8","v":0},null,null,null,null,null,"Redeployments",""]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H42:H47)","v":0},0,0,0]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"VOTE 5:  Home Affairs"}]
[null,null,null,null,null,null,null,{"$f":"MyYear1","v":"2018/19"},{"$f":"MyYear2","v":"2019/20"},{"$f":"MyYear3","v":"2020/21"},{"$f":"MyYear4","v":"2021/22"},{"$f":"MyYear5","v":"2022/23"},null,null,null,{"$f":"MyYear6","v":"2023/24"},null,null,null,{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Rand thousand","Audited outcome","Audited outcome","Pre-audited outcome","Budget","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline","Baseline","Decrease","Increase","Revised baseline"]
[null,null,null,null,null,null,"Economic classification"]
[null,null,null,null,null,null,"Current payments",{"$f":"SUM(H57:H59)","v":6574582},6863666,6174262,6293330,6413741,0,0,6413741,6449589,0,0,6449589,6739234,0,0,6739234]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2018/19])","v":3323144},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2019/20])","v":3593896},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2020/21 Preliminary outcome])","v":3574850},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2021/22 Baseline])","v":3468985},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2022/23 Baseline])","v":3478066},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2022/23 To - Total])","v":0},{"$f":"L57+M57+N57","v":3478066},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2023/24 Baseline])","v":3502938},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2023/24 To - Total])","v":0},{"$f":"P57+Q57+R57","v":3502938},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2024/25 Baseline])","v":3660255},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G57))*Dataset[2024/25 To - Total])","v":0},{"$f":"T57+U57+V57","v":3660255}]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2018/19])","v":3251438},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2019/20])","v":3269770},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2020/21 Preliminary outcome])","v":2599412},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2021/22 Baseline])","v":2824345},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2022/23 Baseline])","v":2935675},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2022/23 To - Total])","v":0},2935675,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2023/24 Baseline])","v":2946651},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2023/24 To - Total])","v":0},2946651,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2024/25 Baseline])","v":3078979},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G58))*Dataset[2024/25 To - Total])","v":0},3078979]
[null,null,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G59))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H61,H64,H67:H69,H72:H73)","v":2135356},2196909,0,2383393,2401103,0,0,2401103,2410580,0,0,2410580,2518836,0,0,2518836]
[null,null,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H62:H63)","v":2543},1933,0,2214,1990,0,0,1990,2077,0,0,2077,2170,0,0,2170]
[null,null,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2022/23 To - Total])","v":0},{"$f":"L62+M62+N62","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2023/24 To - Total])","v":0},{"$f":"P62+Q62+R62","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G62))*Dataset[2024/25 To - Total])","v":0},{"$f":"T62+U62+V62","v":0}]
[null,null,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2018/19])","v":2543},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2019/20])","v":1933},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2021/22 Baseline])","v":2214},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2022/23 Baseline])","v":1990},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2022/23 To - Total])","v":0},1990,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2023/24 Baseline])","v":2077},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2023/24 To - Total])","v":0},2077,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2024/25 Baseline])","v":2170},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G63))*Dataset[2024/25 To - Total])","v":0},2170]
[null,null,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H65:H66)","v":2114407},2170899,0,2377074,2394813,0,0,2394813,2404013,0,0,2404013,2511976,0,0,2511976]
[null,null,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2022/23 To - Total])","v":0},{"$f":"L65+M65+N65","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2023/24 To - Total])","v":0},{"$f":"P65+Q65+R65","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G65))*Dataset[2024/25 To - Total])","v":0},{"$f":"T65+U65+V65","v":0}]
[null,null,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2018/19])","v":2114407},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2019/20])","v":2170899},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2021/22 Baseline])","v":2377074},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2022/23 Baseline])","v":2394813},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2022/23 To - Total])","v":0},2394813,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2023/24 Baseline])","v":2404013},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2023/24 To - Total])","v":0},2404013,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2024/25 Baseline])","v":2511976},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G66))*Dataset[2024/25 To - Total])","v":0},2511976]
[null,null,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G67))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G68))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H70:H71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2022/23 To - Total])","v":0},{"$f":"L70+M70+N70","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2023/24 To - Total])","v":0},{"$f":"P70+Q70+R70","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G70))*Dataset[2024/25 To - Total])","v":0},{"$f":"T70+U70+V70","v":0}]
[null,null,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G71))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G72))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Households",{"$f":"SUM(H74:H75)","v":18406},24077,0,4105,4300,0,0,4300,4490,0,0,4490,4690,0,0,4690]
[null,null,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2018/19])","v":15787},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2019/20])","v":20630},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2021/22 Baseline])","v":4105},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2022/23 Baseline])","v":4300},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2022/23 To - Total])","v":0},{"$f":"L74+M74+N74","v":4300},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2023/24 Baseline])","v":4490},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2023/24 To - Total])","v":0},{"$f":"P74+Q74+R74","v":4490},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2024/25 Baseline])","v":4690},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G74))*Dataset[2024/25 To - Total])","v":0},{"$f":"T74+U74+V74","v":4690}]
[null,null,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2018/19])","v":2619},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2019/20])","v":3447},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G75))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H77,H80,H83:H87)","v":332314},461900,321793,13727,14264,0,0,14264,14893,0,0,14893,15562,0,0,15562]
[null,null,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H78:H79)","v":131273},172202,161187,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2018/19])","v":131273},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2019/20])","v":172202},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2020/21 Preliminary outcome])","v":161187},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2022/23 To - Total])","v":0},{"$f":"L78+M78+N78","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2023/24 To - Total])","v":0},{"$f":"P78+Q78+R78","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G78))*Dataset[2024/25 To - Total])","v":0},{"$f":"T78+U78+V78","v":0}]
[null,null,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G79))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H81:H82)","v":161299},184002,102958,13727,14264,0,0,14264,14893,0,0,14893,15562,0,0,15562]
[null,null,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2018/19])","v":45766},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2019/20])","v":25212},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2020/21 Preliminary outcome])","v":26081},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2021/22 Baseline])","v":12362},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2022/23 Baseline])","v":12822},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2022/23 To - Total])","v":0},{"$f":"L81+M81+N81","v":12822},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2023/24 Baseline])","v":13387},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2023/24 To - Total])","v":0},{"$f":"P81+Q81+R81","v":13387},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2024/25 Baseline])","v":13988},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G81))*Dataset[2024/25 To - Total])","v":0},{"$f":"T81+U81+V81","v":13988}]
[null,null,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2018/19])","v":115533},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2019/20])","v":158790},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2020/21 Preliminary outcome])","v":76877},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2021/22 Baseline])","v":1365},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2022/23 Baseline])","v":1442},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2022/23 To - Total])","v":0},1442,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2023/24 Baseline])","v":1506},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2023/24 To - Total])","v":0},1506,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2024/25 Baseline])","v":1574},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ4]=$G82))*Dataset[2024/25 To - Total])","v":0},1574]
[null,null,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G83))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G84))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G85))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2018/19])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2019/20])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G86))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2018/19])","v":39742},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2019/20])","v":105696},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2020/21 Preliminary outcome])","v":57648},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G87))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2018/19])","v":4987},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2019/20])","v":5042},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2020/21 Preliminary outcome])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2021/22 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2022/23 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2022/23 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2022/23 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2023/24 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2023/24 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2023/24 To - Total])","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2024/25 Baseline])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2024/25 From - Total])","v":0},{"$f":"SUMPRODUCT(((Dataset[Reporting level indicator]=1)*(Dataset[Econ3]=$G88))*Dataset[2024/25 To - Total])","v":0},0]
[null,null,null,null,null,null,"Total",{"$f":"SUM(H56,H60,H76,H88)","v":9047239},9527517,6496055,8690450,8829108,0,0,8829108,8875062,0,0,8875062,9273632,0,0,9273632]
[]
[]
[]
[]
[]
[]
[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 2022 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":"SRT1","index":11,"n_rows":210,"n_cols":25,"rows_kept":210,"cut":false,"hidden":false,"merged":[[191,19,191,23],[192,19,192,23],[193,19,193,23],[184,19,184,23],[185,19,185,23],[186,19,186,23],[187,19,187,23],[190,19,190,23],[179,19,179,23],[180,19,180,23],[181,19,181,23],[182,19,182,23],[183,19,183,23],[72,6,72,18],[161,19,161,23],[177,19,177,23],[188,19,188,23],[189,19,189,23],[162,19,162,23],[163,19,163,23],[164,19,164,23],[165,19,165,23],[166,19,166,23],[167,19,167,23],[168,19,168,23],[169,19,169,23],[170,19,170,23],[171,19,171,23],[172,19,172,23],[114,19,114,23],[106,19,106,23],[157,19,157,23],[158,19,158,23],[115,19,115,23],[116,19,116,23],[117,19,117,23],[118,19,118,23],[119,19,119,23],[110,19,110,23],[111,19,111,23],[112,19,112,23],[113,19,113,23],[130,19,149,23],[84,6,98,18],[194,19,194,23],[128,19,128,23],[129,19,129,23],[204,19,204,23],[159,19,159,23],[160,19,160,23],[196,19,196,23],[107,19,107,23],[108,19,108,23],[109,19,109,23],[197,19,197,23],[198,19,198,23],[120,19,120,23],[121,19,121,23],[105,19,105,23],[118,24,118,26],[205,19,205,23],[206,19,206,23],[207,19,207,23],[208,19,208,23],[199,19,199,23],[200,19,200,23],[201,19,201,23],[202,19,202,23],[203,19,203,23],[173,19,173,23],[174,19,174,23],[175,19,175,23],[176,19,176,23],[195,19,195,23],[178,19,178,23],[119,24,119,26],[120,24,120,26],[121,24,121,26],[105,24,105,26],[106,24,106,26],[107,24,107,26],[108,24,108,26],[109,24,109,26],[110,24,110,26],[111,24,111,26],[112,24,112,26],[113,24,113,26],[114,24,114,26],[115,24,115,26],[116,24,116,26],[117,24,117,26]]}
[]
[null,null,null,null,null,null,"Spending review topic…"]
[null,{"$f":"IF(G3=\"\",0,1)","v":1},null,null,null,1,{"$f":"SRTopic1","v":"Spending review topic 1"}]
[]
[null,null,null,null,null,null,"Quick view…(Total change)",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($P$35:$P$68))","v":0},{"$f":"SUM(H6:J6)","v":0},null,null,"CoE"]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($P$35:$P$68))","v":0},0,null,null,"G&S"]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($P$35:$P$68))","v":0},0,null,null,"T&S"]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($P$35:$P$68))","v":0},0,null,null,"Capital"]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($P$35:$P$68))","v":0},0,null,null,"Total"]
[null,null,null,null,null,null,"% of MTEF total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/$K6,\"\")","v":""},"","",null,null,null,null,null,null,null,{"$f":"G12","v":"Compensation of employees"},{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"",""]
[null,null,null,null,null,null,"Goods and services","","","",null,null,null,null,null,null,null,{"$f":"G13","v":"Goods and services"},"","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","",null,null,null,null,null,null,null,{"$f":"G14","v":"Transfers and subsidies"},"","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","",null,null,null,null,null,null,null,{"$f":"G15","v":"Payments for capital assets"},"","",""]
[]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":0},0,0,{"$f":"SUM(H18:J18)","v":0}]
[{"$f":"$G$3","v":"Spending review topic 1"},"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1","IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 To - Spending review Topic 1])","v":0},{"$f":"SUM(H20:J20)","v":0}]
["Spending review topic 1","IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1",null,null,null,null,null,"Provincial",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1","PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
[{"$f":"$G$3","v":"Spending review topic 1"},"PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1",null,null,null,null,null,"Local government",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1","LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1","LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
["Spending review topic 1","GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 To - Spending review Topic 1])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 From - Spending review Topic 1])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 To - Spending review Topic 1])","v":0},0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"Spending review topic 1"}]
[{"$f":"$G$3","v":"Spending review topic 1"},0,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null,"Total over MTEF"]
[{"$f":"$G$3","v":"Spending review topic 1"},0,null,null,null,null,"Rand thousand","From","To","Total change","From","To","Total change","From","To","Total change","From","To","Total change"]
["Spending review topic 1",0,null,null,null,null,"Economic classification"]
["Spending review topic 1",0,null,null,null,null,"Current payments",{"$f":"SUM(H36:H38)","v":0},{"$f":"SUM(I36:I38)","v":0},0,0,0,{"$f":"SUM(M36:M38)","v":0},0,0,{"$f":"SUM(P36:P38)","v":0},0,0,{"$f":"SUM(S36:S38)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H36+I36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K36+L36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N36+O36","v":0},{"$f":"SUM(H36,K36,N36)","v":0},0,0]
["Spending review topic 1",0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUM(H37,K37,N37)","v":0},{"$f":"SUM(I37,L37,O37)","v":0},{"$f":"SUM(J37,M37,P37)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H40,H43,H46:H48,H51:H52)","v":0},{"$f":"SUM(I40,I43,I46:I48,I51:I52)","v":0},0,{"$f":"SUM(K40,K43,K46:K48,K51:K52)","v":0},0,0,0,0,{"$f":"SUM(P40,P43,P46:P48,P51:P52)","v":0},0,0,{"$f":"SUM(S40,S43,S46:S48,S51:S52)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H41:H42)","v":0},{"$f":"SUM(I41:I42)","v":0},0,{"$f":"SUM(K41:K42)","v":0},0,0,0,0,{"$f":"SUM(P41:P42)","v":0},0,0,{"$f":"SUM(S41:S42)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H41+I41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K41+L41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N41+O41","v":0},{"$f":"SUM(H41,K41,N41)","v":0},{"$f":"SUM(I41,L41,O41)","v":0},{"$f":"SUM(J41,M41,P41)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H44:H45)","v":0},{"$f":"SUM(I44:I45)","v":0},0,{"$f":"SUM(K44:K45)","v":0},0,0,0,0,{"$f":"SUM(P44:P45)","v":0},0,0,{"$f":"SUM(S44:S45)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H44+I44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K44+L44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N44+O44","v":0},{"$f":"SUM(H44,K44,N44)","v":0},{"$f":"SUM(I44,L44,O44)","v":0},{"$f":"SUM(J44,M44,P44)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H49:H50)","v":0},{"$f":"SUM(I49:I50)","v":0},0,{"$f":"SUM(K49:K50)","v":0},0,0,0,0,{"$f":"SUM(P49:P50)","v":0},0,0,{"$f":"SUM(S49:S50)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H49+I49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K49+L49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N49+O49","v":0},{"$f":"SUM(H49,K49,N49)","v":0},{"$f":"SUM(I49,L49,O49)","v":0},{"$f":"SUM(J49,M49,P49)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Households",{"$f":"SUM(H53:H54)","v":0},{"$f":"SUM(I53:I54)","v":0},0,{"$f":"SUM(K53:K54)","v":0},0,0,0,0,{"$f":"SUM(P53:P54)","v":0},0,0,{"$f":"SUM(S53:S54)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H53+I53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K53+L53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N53+O53","v":0},{"$f":"SUM(H53,K53,N53)","v":0},{"$f":"SUM(I53,L53,O53)","v":0},{"$f":"SUM(J53,M53,P53)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H56,H59,H62:H66)","v":0},{"$f":"SUM(I56,I59,I62:I66)","v":0},0,{"$f":"SUM(K56,K59,K62:K66)","v":0},0,0,0,0,{"$f":"SUM(P56,P59,P62:P66)","v":0},0,0,{"$f":"SUM(S56,S59,S62:S66)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H57:H58)","v":0},{"$f":"SUM(I57:I58)","v":0},0,{"$f":"SUM(K57:K58)","v":0},0,0,0,0,{"$f":"SUM(P57:P58)","v":0},0,0,{"$f":"SUM(S57:S58)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H57+I57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K57+L57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N57+O57","v":0},{"$f":"SUM(H57,K57,N57)","v":0},{"$f":"SUM(I57,L57,O57)","v":0},{"$f":"SUM(J57,M57,P57)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H60:H61)","v":0},{"$f":"SUM(I60:I61)","v":0},0,{"$f":"SUM(K60:K61)","v":0},0,0,0,0,{"$f":"SUM(P60:P61)","v":0},0,0,{"$f":"SUM(S60:S61)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"H60+I60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"K60+L60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},{"$f":"N60+O60","v":0},{"$f":"SUM(H60,K60,N60)","v":0},{"$f":"SUM(I60,L60,O60)","v":0},{"$f":"SUM(J60,M60,P60)","v":0}]
["Spending review topic 1",0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 To - Spending review Topic 1]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 From - Spending review Topic 1]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 To - Spending review Topic 1]*$B$3)","v":0},0,0,0,0]
["Spending review topic 1",0,null,null,null,null,"Total",{"$f":"SUM(H35,H39,H55,H67)","v":0},{"$f":"SUM(I35,I39,I55,I67)","v":0},0,0,0,{"$f":"SUM(M35,M39,M55,M67)","v":0},0,0,{"$f":"SUM(P35,P39,P55,P67)","v":0},0,0,{"$f":"SUM(S35,S39,S55,S67)","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: SPENDING REVIEW TOPIC 1"}]
[]
[null,null,null,null,null,1,"Impact of adjustments on expenditure"]
[{"$f":"$G$3","v":"Spending review topic 1"},5,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"}]
["Spending review topic 1",5,null,null,null,null,null,"Current expenditure","Potential expenditure @ benchmark level","% Savings if benchmark is achieved","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number"]
["Spending review topic 1",5,null,null,null,null,"Total",null,null,{"$f":"IFERROR((H78-I78)/-H78,\"\")","v":""},null,null,{"$f":"IFERROR(L78/K78,\"\")","v":""},null,null,{"$f":"IFERROR(O78/N78,\"\")","v":""},null,null,{"$f":"IFERROR(R78/Q78,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Summary of impact on service delivery/policy area due to adjustments"]
[{"$f":"$G$3","v":"Spending review topic 1"},1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
["Spending review topic 1",1]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":"Spending review topic 1"},2,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment",null,null,null,null,"Related MTSF Priority"]
["Spending review topic 1",2,null,null,null,null,"Performance indicator","Current performance","Performance @ benchmark level","Change","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
["Spending review topic 1",2]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":"Spending review topic 1"},4,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 1",4,null,null,null,null,"Salary level","Current number","Potential number if benchmark is achieved","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number"]
["Spending review topic 1",4,null,null,null,null,1,null,null,{"$f":"I131-H131","v":0},null,null,{"$f":"L131-K131","v":0},null,null,{"$f":"O131-N131","v":0},null,null,{"$f":"R131-Q131","v":0}]
["Spending review topic 1",4,null,null,null,null,2,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,7,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,10,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,13,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,15,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",4,null,null,null,null,"Total",{"$f":"SUM(H131:H150)","v":0},0,0,{"$f":"SUM(K131:K150)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":"Spending review topic 1"},3,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 1",3,null,null,null,null,"Project name","Current number","Market or best in class benchmark","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
["Spending review topic 1",3,null,null,null,null,null,null,null,{"$f":"I160-H160","v":0},null,null,{"$f":"L160-K160","v":0},null,null,{"$f":"O160-N160","v":0},null,null,{"$f":"R160-Q160","v":0}]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,{"$f":"I162-H162","v":0},null,null,{"$f":"L162-K162","v":0},null,null,{"$f":"O162-N162","v":0},null,null,{"$f":"R162-Q162","v":0}]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,{"$f":"I173-H173","v":0},null,null,{"$f":"L173-K173","v":0},null,null,{"$f":"O173-N173","v":0},null,null,{"$f":"R173-Q173","v":0}]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,{"$f":"I179-H179","v":0},null,null,{"$f":"L179-K179","v":0},null,null,{"$f":"O179-N179","v":0},null,null,{"$f":"R179-Q179","v":0}]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 1",3,null,null,null,null,"Total",{"$f":"SUM(H160:H209)","v":0},0,0,{"$f":"SUM(K160:K209)","v":0},0,0,0,0,0,0,0,0]

{"sheet":"SRT2","index":12,"n_rows":210,"n_cols":25,"rows_kept":210,"cut":false,"hidden":false,"merged":[[208,19,208,23],[202,19,202,23],[203,19,203,23],[204,19,204,23],[205,19,205,23],[206,19,206,23],[207,19,207,23],[201,19,201,23],[190,19,190,23],[191,19,191,23],[192,19,192,23],[193,19,193,23],[194,19,194,23],[195,19,195,23],[196,19,196,23],[197,19,197,23],[198,19,198,23],[199,19,199,23],[200,19,200,23],[189,19,189,23],[178,19,178,23],[179,19,179,23],[180,19,180,23],[181,19,181,23],[182,19,182,23],[183,19,183,23],[184,19,184,23],[185,19,185,23],[186,19,186,23],[187,19,187,23],[188,19,188,23],[177,19,177,23],[166,19,166,23],[167,19,167,23],[168,19,168,23],[169,19,169,23],[170,19,170,23],[171,19,171,23],[172,19,172,23],[173,19,173,23],[174,19,174,23],[175,19,175,23],[176,19,176,23],[165,19,165,23],[128,19,128,23],[129,19,129,23],[130,19,149,23],[157,19,157,23],[158,19,158,23],[159,19,159,23],[160,19,160,23],[161,19,161,23],[162,19,162,23],[163,19,163,23],[164,19,164,23],[119,19,119,23],[119,24,119,26],[120,19,120,23],[120,24,120,26],[121,19,121,23],[121,24,121,26],[116,19,116,23],[116,24,116,26],[117,19,117,23],[117,24,117,26],[118,19,118,23],[118,24,118,26],[113,19,113,23],[113,24,113,26],[114,19,114,23],[114,24,114,26],[115,19,115,23],[115,24,115,26],[110,19,110,23],[110,24,110,26],[111,19,111,23],[111,24,111,26],[112,19,112,23],[112,24,112,26],[107,19,107,23],[107,24,107,26],[108,19,108,23],[108,24,108,26],[109,19,109,23],[109,24,109,26],[72,6,72,18],[84,6,98,18],[105,19,105,23],[105,24,105,26],[106,19,106,23],[106,24,106,26]]}
[]
[null,null,null,null,null,null,"Spending review topic…"]
[null,{"$f":"IF(G3=\"\",0,1)","v":1},null,null,null,2,{"$f":"SRTopic2","v":"Spending review topic 2"}]
[]
[null,null,null,null,null,null,"Quick view…(Total change)",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($P$35:$P$68))","v":0},{"$f":"SUM(H6:J6)","v":0},null,null,"CoE"]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($P$35:$P$68))","v":0},0,null,null,"G&S"]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($P$35:$P$68))","v":0},0,null,null,"T&S"]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($P$35:$P$68))","v":0},0,null,null,"Capital"]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($P$35:$P$68))","v":0},0,null,null,"Total"]
[null,null,null,null,null,null,"% of MTEF total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/$K6,\"\")","v":""},"","",null,null,null,null,null,null,null,{"$f":"G12","v":"Compensation of employees"},{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"",""]
[null,null,null,null,null,null,"Goods and services","","","",null,null,null,null,null,null,null,{"$f":"G13","v":"Goods and services"},"","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","",null,null,null,null,null,null,null,{"$f":"G14","v":"Transfers and subsidies"},"","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","",null,null,null,null,null,null,null,{"$f":"G15","v":"Payments for capital assets"},"","",""]
[]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":0},0,0,{"$f":"SUM(H18:J18)","v":0}]
[{"$f":"$G$3","v":"Spending review topic 2"},"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2",null,null,null,null,null,"Provincial",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2",null,null,null,null,null,"Local government",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
["Spending review topic 2","GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 To - Spending review Topic 2])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 From - Spending review Topic 2])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 To - Spending review Topic 2])","v":0},0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"Spending review topic 2"}]
[{"$f":"$G$3","v":"Spending review topic 2"},0,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null,"Total over MTEF"]
[{"$f":"$G$3","v":"Spending review topic 2"},0,null,null,null,null,"Rand thousand","From","To","Total change","From","To","Total change","From","To","Total change","From","To","Total change"]
["Spending review topic 2",0,null,null,null,null,"Economic classification"]
["Spending review topic 2",0,null,null,null,null,"Current payments",{"$f":"SUM(H36:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H36+I36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K36+L36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N36+O36","v":0},{"$f":"SUM(H36,K36,N36)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H40,H43,H46:H48,H51:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H41+I41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K41+L41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N41+O41","v":0},{"$f":"SUM(H41,K41,N41)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H44:H45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H44+I44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K44+L44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N44+O44","v":0},{"$f":"SUM(H44,K44,N44)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H49:H50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H49+I49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K49+L49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N49+O49","v":0},{"$f":"SUM(H49,K49,N49)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Households",{"$f":"SUM(H53:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H53+I53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K53+L53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N53+O53","v":0},{"$f":"SUM(H53,K53,N53)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H56,H59,H62:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H57+I57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K57+L57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N57+O57","v":0},{"$f":"SUM(H57,K57,N57)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"H60+I60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"K60+L60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},{"$f":"N60+O60","v":0},{"$f":"SUM(H60,K60,N60)","v":0},0,0]
["Spending review topic 2",0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 To - Spending review Topic 2]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 From - Spending review Topic 2]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 To - Spending review Topic 2]*$B$3)","v":0},0,0,0,0]
["Spending review topic 2",0,null,null,null,null,"Total",{"$f":"SUM(H35,H39,H55,H67)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: SPENDING REVIEW TOPIC 2"}]
[]
[null,null,null,null,null,1,"Impact of adjustments on expenditure"]
[{"$f":"$G$3","v":"Spending review topic 2"},5,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"}]
["Spending review topic 2",5,null,null,null,null,null,"Current expenditure","Potential expenditure @ benchmark level","% Savings if benchmark is achieved","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number"]
["Spending review topic 2",5,null,null,null,null,"Total",null,null,{"$f":"IFERROR((H78-I78)/H78,\"\")","v":""},null,null,{"$f":"IFERROR(L78/K78,\"\")","v":""},null,null,{"$f":"IFERROR(O78/N78,\"\")","v":""},null,null,{"$f":"IFERROR(R78/Q78,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Summary of impact on service delivery/policy area due to adjustments"]
[{"$f":"$G$3","v":"Spending review topic 2"},1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
["Spending review topic 2",1]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":"Spending review topic 2"},2,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment",null,null,null,null,"Related MTSF Priority"]
["Spending review topic 2",2,null,null,null,null,"Performance indicator","Current performance","Performance @ benchmark level","Change","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
["Spending review topic 2",2]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":"Spending review topic 2"},4,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 2",4,null,null,null,null,"Salary level","Current number","Potential number if benchmark is achieved","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number"]
["Spending review topic 2",4,null,null,null,null,1,null,null,{"$f":"I131-H131","v":0},null,null,{"$f":"L131-K131","v":0},null,null,{"$f":"O131-N131","v":0},null,null,{"$f":"R131-Q131","v":0}]
["Spending review topic 2",4,null,null,null,null,2,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,7,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,10,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,13,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,15,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",4,null,null,null,null,"Total",{"$f":"SUM(H131:H150)","v":0},0,0,{"$f":"SUM(K131:K150)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":"Spending review topic 2"},3,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 2",3,null,null,null,null,"Project name","Current number","Market or best in class benchmark","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
["Spending review topic 2",3,null,null,null,null,null,null,null,{"$f":"I160-H160","v":0},null,null,{"$f":"L160-K160","v":0},null,null,{"$f":"O160-N160","v":0},null,null,{"$f":"R160-Q160","v":0}]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 2",3,null,null,null,null,"Total",{"$f":"SUM(H160:H209)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SRT3","index":13,"n_rows":210,"n_cols":25,"rows_kept":210,"cut":false,"hidden":false,"merged":[[208,19,208,23],[202,19,202,23],[203,19,203,23],[204,19,204,23],[205,19,205,23],[206,19,206,23],[207,19,207,23],[201,19,201,23],[190,19,190,23],[191,19,191,23],[192,19,192,23],[193,19,193,23],[194,19,194,23],[195,19,195,23],[196,19,196,23],[197,19,197,23],[198,19,198,23],[199,19,199,23],[200,19,200,23],[189,19,189,23],[178,19,178,23],[179,19,179,23],[180,19,180,23],[181,19,181,23],[182,19,182,23],[183,19,183,23],[184,19,184,23],[185,19,185,23],[186,19,186,23],[187,19,187,23],[188,19,188,23],[177,19,177,23],[166,19,166,23],[167,19,167,23],[168,19,168,23],[169,19,169,23],[170,19,170,23],[171,19,171,23],[172,19,172,23],[173,19,173,23],[174,19,174,23],[175,19,175,23],[176,19,176,23],[165,19,165,23],[128,19,128,23],[129,19,129,23],[130,19,149,23],[157,19,157,23],[158,19,158,23],[159,19,159,23],[160,19,160,23],[161,19,161,23],[162,19,162,23],[163,19,163,23],[164,19,164,23],[119,19,119,23],[119,24,119,26],[120,19,120,23],[120,24,120,26],[121,19,121,23],[121,24,121,26],[116,19,116,23],[116,24,116,26],[117,19,117,23],[117,24,117,26],[118,19,118,23],[118,24,118,26],[113,19,113,23],[113,24,113,26],[114,19,114,23],[114,24,114,26],[115,19,115,23],[115,24,115,26],[110,19,110,23],[110,24,110,26],[111,19,111,23],[111,24,111,26],[112,19,112,23],[112,24,112,26],[107,19,107,23],[107,24,107,26],[108,19,108,23],[108,24,108,26],[109,19,109,23],[109,24,109,26],[72,6,72,18],[84,6,98,18],[105,19,105,23],[105,24,105,26],[106,19,106,23],[106,24,106,26]]}
[]
[null,null,null,null,null,null,"Spending review topic…"]
[null,{"$f":"IF(G3=\"\",0,1)","v":1},null,null,null,3,{"$f":"SRTopic3","v":"Spending review topic 3"}]
[]
[null,null,null,null,null,null,"Quick view…(Total change)",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($P$35:$P$68))","v":0},{"$f":"SUM(H6:J6)","v":0},null,null,"CoE"]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($P$35:$P$68))","v":0},0,null,null,"G&S"]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($P$35:$P$68))","v":0},0,null,null,"T&S"]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($P$35:$P$68))","v":0},0,null,null,"Capital"]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($P$35:$P$68))","v":0},0,null,null,"Total"]
[null,null,null,null,null,null,"% of MTEF total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/$K6,\"\")","v":""},"","",null,null,null,null,null,null,null,{"$f":"G12","v":"Compensation of employees"},{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"",""]
[null,null,null,null,null,null,"Goods and services","","","",null,null,null,null,null,null,null,{"$f":"G13","v":"Goods and services"},"","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","",null,null,null,null,null,null,null,{"$f":"G14","v":"Transfers and subsidies"},"","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","",null,null,null,null,null,null,null,{"$f":"G15","v":"Payments for capital assets"},"","",""]
[]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":0},0,0,{"$f":"SUM(H18:J18)","v":0}]
[{"$f":"$G$3","v":"Spending review topic 3"},"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3",null,null,null,null,null,"Provincial",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3",null,null,null,null,null,"Local government",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
["Spending review topic 3","GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 To - Spending review Topic 3])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 From - Spending review Topic 3])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 To - Spending review Topic 3])","v":0},0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"Spending review topic 3"}]
[{"$f":"$G$3","v":"Spending review topic 3"},0,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null,"Total over MTEF"]
[{"$f":"$G$3","v":"Spending review topic 3"},0,null,null,null,null,"Rand thousand","From","To","Total change","From","To","Total change","From","To","Total change","From","To","Total change"]
["Spending review topic 3",0,null,null,null,null,"Economic classification"]
["Spending review topic 3",0,null,null,null,null,"Current payments",{"$f":"SUM(H36:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H36+I36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K36+L36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N36+O36","v":0},{"$f":"SUM(H36,K36,N36)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H40,H43,H46:H48,H51:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H41+I41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K41+L41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N41+O41","v":0},{"$f":"SUM(H41,K41,N41)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H44:H45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H44+I44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K44+L44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N44+O44","v":0},{"$f":"SUM(H44,K44,N44)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H49:H50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H49+I49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K49+L49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N49+O49","v":0},{"$f":"SUM(H49,K49,N49)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Households",{"$f":"SUM(H53:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H53+I53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K53+L53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N53+O53","v":0},{"$f":"SUM(H53,K53,N53)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H56,H59,H62:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H57+I57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K57+L57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N57+O57","v":0},{"$f":"SUM(H57,K57,N57)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"H60+I60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"K60+L60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},{"$f":"N60+O60","v":0},{"$f":"SUM(H60,K60,N60)","v":0},0,0]
["Spending review topic 3",0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 To - Spending review Topic 3]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 From - Spending review Topic 3]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 To - Spending review Topic 3]*$B$3)","v":0},0,0,0,0]
["Spending review topic 3",0,null,null,null,null,"Total",{"$f":"SUM(H35,H39,H55,H67)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: SPENDING REVIEW TOPIC 3"}]
[]
[null,null,null,null,null,1,"Impact of adjustments on expenditure"]
[{"$f":"$G$3","v":"Spending review topic 3"},5,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"}]
["Spending review topic 3",5,null,null,null,null,null,"Current expenditure","Potential expenditure @ benchmark level","% Savings if benchmark is achieved","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number"]
["Spending review topic 3",5,null,null,null,null,"Total",null,null,{"$f":"IFERROR((H78-I78)/H78,\"\")","v":""},null,null,{"$f":"IFERROR(L78/K78,\"\")","v":""},null,null,{"$f":"IFERROR(O78/N78,\"\")","v":""},null,null,{"$f":"IFERROR(R78/Q78,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Summary of impact on service delivery/policy area due to adjustments"]
[{"$f":"$G$3","v":"Spending review topic 3"},1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
["Spending review topic 3",1]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":"Spending review topic 3"},2,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment",null,null,null,null,"Related MTSF Priority"]
["Spending review topic 3",2,null,null,null,null,"Performance indicator","Current performance","Performance @ benchmark level","Change","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
["Spending review topic 3",2]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":"Spending review topic 3"},4,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 3",4,null,null,null,null,"Salary level","Current number","Potential number if benchmark is achieved","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number"]
["Spending review topic 3",4,null,null,null,null,1,null,null,{"$f":"I131-H131","v":0},null,null,{"$f":"L131-K131","v":0},null,null,{"$f":"O131-N131","v":0},null,null,{"$f":"R131-Q131","v":0}]
["Spending review topic 3",4,null,null,null,null,2,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,7,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,10,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,13,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,15,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",4,null,null,null,null,"Total",{"$f":"SUM(H131:H150)","v":0},0,0,{"$f":"SUM(K131:K150)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":"Spending review topic 3"},3,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 3",3,null,null,null,null,"Project name","Current number","Market or best in class benchmark","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
["Spending review topic 3",3,null,null,null,null,null,null,null,{"$f":"I160-H160","v":0},null,null,{"$f":"L160-K160","v":0},null,null,{"$f":"O160-N160","v":0},null,null,{"$f":"R160-Q160","v":0}]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 3",3,null,null,null,null,"Total",{"$f":"SUM(H160:H209)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"SRT4","index":14,"n_rows":210,"n_cols":25,"rows_kept":210,"cut":false,"hidden":false,"merged":[[208,19,208,23],[202,19,202,23],[203,19,203,23],[204,19,204,23],[205,19,205,23],[206,19,206,23],[207,19,207,23],[201,19,201,23],[190,19,190,23],[191,19,191,23],[192,19,192,23],[193,19,193,23],[194,19,194,23],[195,19,195,23],[196,19,196,23],[197,19,197,23],[198,19,198,23],[199,19,199,23],[200,19,200,23],[189,19,189,23],[178,19,178,23],[179,19,179,23],[180,19,180,23],[181,19,181,23],[182,19,182,23],[183,19,183,23],[184,19,184,23],[185,19,185,23],[186,19,186,23],[187,19,187,23],[188,19,188,23],[177,19,177,23],[166,19,166,23],[167,19,167,23],[168,19,168,23],[169,19,169,23],[170,19,170,23],[171,19,171,23],[172,19,172,23],[173,19,173,23],[174,19,174,23],[175,19,175,23],[176,19,176,23],[165,19,165,23],[128,19,128,23],[129,19,129,23],[130,19,149,23],[157,19,157,23],[158,19,158,23],[159,19,159,23],[160,19,160,23],[161,19,161,23],[162,19,162,23],[163,19,163,23],[164,19,164,23],[119,19,119,23],[119,24,119,26],[120,19,120,23],[120,24,120,26],[121,19,121,23],[121,24,121,26],[116,19,116,23],[116,24,116,26],[117,19,117,23],[117,24,117,26],[118,19,118,23],[118,24,118,26],[113,19,113,23],[113,24,113,26],[114,19,114,23],[114,24,114,26],[115,19,115,23],[115,24,115,26],[110,19,110,23],[110,24,110,26],[111,19,111,23],[111,24,111,26],[112,19,112,23],[112,24,112,26],[107,19,107,23],[107,24,107,26],[108,19,108,23],[108,24,108,26],[109,19,109,23],[109,24,109,26],[72,6,72,18],[84,6,98,18],[105,19,105,23],[105,24,105,26],[106,19,106,23],[106,24,106,26]]}
[]
[null,null,null,null,null,null,"Spending review topic…"]
[null,{"$f":"IF(G3=\"\",0,1)","v":1},null,null,null,4,{"$f":"SRTopic4","v":"Spending review topic 4"}]
[]
[null,null,null,null,null,null,"Quick view…(Total change)",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($P$35:$P$68))","v":0},{"$f":"SUM(H6:J6)","v":0},null,null,"CoE"]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($P$35:$P$68))","v":0},0,null,null,"G&S"]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($P$35:$P$68))","v":0},0,null,null,"T&S"]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($P$35:$P$68))","v":0},0,null,null,"Capital"]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($P$35:$P$68))","v":0},0,null,null,"Total"]
[null,null,null,null,null,null,"% of MTEF total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/$K6,\"\")","v":""},"","",null,null,null,null,null,null,null,{"$f":"G12","v":"Compensation of employees"},{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"",""]
[null,null,null,null,null,null,"Goods and services","","","",null,null,null,null,null,null,null,{"$f":"G13","v":"Goods and services"},"","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","",null,null,null,null,null,null,null,{"$f":"G14","v":"Transfers and subsidies"},"","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","",null,null,null,null,null,null,null,{"$f":"G15","v":"Payments for capital assets"},"","",""]
[]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":0},0,0,{"$f":"SUM(H18:J18)","v":0}]
[{"$f":"$G$3","v":"Spending review topic 4"},"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4",null,null,null,null,null,"Provincial",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4",null,null,null,null,null,"Local government",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
["Spending review topic 4","GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 To - Spending review Topic 4])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 From - Spending review Topic 4])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 To - Spending review Topic 4])","v":0},0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"Spending review topic 4"}]
[{"$f":"$G$3","v":"Spending review topic 4"},0,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null,"Total over MTEF"]
[{"$f":"$G$3","v":"Spending review topic 4"},0,null,null,null,null,"Rand thousand","From","To","Total change","From","To","Total change","From","To","Total change","From","To","Total change"]
["Spending review topic 4",0,null,null,null,null,"Economic classification"]
["Spending review topic 4",0,null,null,null,null,"Current payments",{"$f":"SUM(H36:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H36+I36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K36+L36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N36+O36","v":0},{"$f":"SUM(H36,K36,N36)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H40,H43,H46:H48,H51:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H41+I41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K41+L41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N41+O41","v":0},{"$f":"SUM(H41,K41,N41)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H44:H45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H44+I44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K44+L44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N44+O44","v":0},{"$f":"SUM(H44,K44,N44)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H49:H50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H49+I49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K49+L49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N49+O49","v":0},{"$f":"SUM(H49,K49,N49)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Households",{"$f":"SUM(H53:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H53+I53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K53+L53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N53+O53","v":0},{"$f":"SUM(H53,K53,N53)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H56,H59,H62:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H57+I57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K57+L57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N57+O57","v":0},{"$f":"SUM(H57,K57,N57)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"H60+I60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"K60+L60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},{"$f":"N60+O60","v":0},{"$f":"SUM(H60,K60,N60)","v":0},0,0]
["Spending review topic 4",0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 To - Spending review Topic 4]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 From - Spending review Topic 4]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 To - Spending review Topic 4]*$B$3)","v":0},0,0,0,0]
["Spending review topic 4",0,null,null,null,null,"Total",{"$f":"SUM(H35,H39,H55,H67)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: SPENDING REVIEW TOPIC 4"}]
[]
[null,null,null,null,null,1,"Impact of adjustments on expenditure"]
[{"$f":"$G$3","v":"Spending review topic 4"},5,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"}]
["Spending review topic 4",5,null,null,null,null,null,"Current expenditure","Potential expenditure @ benchmark level","% Savings if benchmark is achieved","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number"]
["Spending review topic 4",5,null,null,null,null,"Total",null,null,{"$f":"IFERROR((H78-I78)/H78,\"\")","v":""},null,null,{"$f":"IFERROR(L78/K78,\"\")","v":""},null,null,{"$f":"IFERROR(O78/N78,\"\")","v":""},null,null,{"$f":"IFERROR(R78/Q78,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Summary of impact on service delivery/policy area due to adjustments"]
[{"$f":"$G$3","v":"Spending review topic 4"},1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
["Spending review topic 4",1]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":"Spending review topic 4"},2,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment",null,null,null,null,"Related MTSF Priority"]
["Spending review topic 4",2,null,null,null,null,"Performance indicator","Current performance","Performance @ benchmark level","Change","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
["Spending review topic 4",2]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":"Spending review topic 4"},4,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 4",4,null,null,null,null,"Salary level","Current number","Potential number if benchmark is achieved","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number"]
["Spending review topic 4",4,null,null,null,null,1,null,null,{"$f":"I131-H131","v":0},null,null,{"$f":"L131-K131","v":0},null,null,{"$f":"O131-N131","v":0},null,null,{"$f":"R131-Q131","v":0}]
["Spending review topic 4",4,null,null,null,null,2,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,7,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,10,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,13,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,15,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",4,null,null,null,null,"Total",{"$f":"SUM(H131:H150)","v":0},0,0,{"$f":"SUM(K131:K150)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":"Spending review topic 4"},3,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Spending review topic 4",3,null,null,null,null,"Project name","Current number","Market or best in class benchmark","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
["Spending review topic 4",3,null,null,null,null,null,null,null,{"$f":"I160-H160","v":0},null,null,{"$f":"L160-K160","v":0},null,null,{"$f":"O160-N160","v":0},null,null,{"$f":"R160-Q160","v":0}]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Spending review topic 4",3,null,null,null,null,"Total",{"$f":"SUM(H160:H209)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Other reallocations","index":15,"n_rows":210,"n_cols":25,"rows_kept":210,"cut":false,"hidden":false,"merged":[[208,19,208,23],[202,19,202,23],[203,19,203,23],[204,19,204,23],[205,19,205,23],[206,19,206,23],[207,19,207,23],[201,19,201,23],[190,19,190,23],[191,19,191,23],[192,19,192,23],[193,19,193,23],[194,19,194,23],[195,19,195,23],[196,19,196,23],[197,19,197,23],[198,19,198,23],[199,19,199,23],[200,19,200,23],[189,19,189,23],[178,19,178,23],[179,19,179,23],[180,19,180,23],[181,19,181,23],[182,19,182,23],[183,19,183,23],[184,19,184,23],[185,19,185,23],[186,19,186,23],[187,19,187,23],[188,19,188,23],[177,19,177,23],[166,19,166,23],[167,19,167,23],[168,19,168,23],[169,19,169,23],[170,19,170,23],[171,19,171,23],[172,19,172,23],[173,19,173,23],[174,19,174,23],[175,19,175,23],[176,19,176,23],[165,19,165,23],[128,19,128,23],[129,19,129,23],[130,19,149,23],[157,19,157,23],[158,19,158,23],[159,19,159,23],[160,19,160,23],[161,19,161,23],[162,19,162,23],[163,19,163,23],[164,19,164,23],[119,19,119,23],[119,24,119,26],[120,19,120,23],[120,24,120,26],[121,19,121,23],[121,24,121,26],[116,19,116,23],[116,24,116,26],[117,19,117,23],[117,24,117,26],[118,19,118,23],[118,24,118,26],[113,19,113,23],[113,24,113,26],[114,19,114,23],[114,24,114,26],[115,19,115,23],[115,24,115,26],[110,19,110,23],[110,24,110,26],[111,19,111,23],[111,24,111,26],[112,19,112,23],[112,24,112,26],[107,19,107,23],[107,24,107,26],[108,19,108,23],[108,24,108,26],[109,19,109,23],[109,24,109,26],[72,6,72,18],[84,6,98,18],[105,19,105,23],[105,24,105,26],[106,19,106,23],[106,24,106,26]]}
[]
[]
[null,{"$f":"IF(G3=\"\",0,1)","v":1},null,null,null,5,{"$f":"\"Other reallocations\"","v":"Other reallocations"}]
[]
[null,null,null,null,null,null,"Quick view…(Total change)",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G6)*($P$35:$P$68))","v":0},{"$f":"SUM(H6:J6)","v":0},null,null,"CoE"]
[null,null,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G7)*($P$35:$P$68))","v":0},0,null,null,"G&S"]
[null,null,null,null,null,null,"Transfers and subsidies",{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G8)*($P$35:$P$68))","v":0},0,null,null,"T&S"]
[null,null,null,null,null,null,"Payments for capital assets",{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G9)*($P$35:$P$68))","v":0},0,null,null,"Capital"]
[null,null,null,null,null,null,"Total",{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($J$35:$J$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($M$35:$M$68))","v":0},{"$f":"SUMPRODUCT(($G$35:$G$68=$G10)*($P$35:$P$68))","v":0},0,null,null,"Total"]
[null,null,null,null,null,null,"% of MTEF total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"}]
[null,null,null,null,null,null,"Compensation of employees",{"$f":"IFERROR(H6/$K6,\"\")","v":""},"","",null,null,null,null,null,null,null,{"$f":"G12","v":"Compensation of employees"},{"$f":"IF(H12>0.0595,H12,\"\")","v":""},"",""]
[null,null,null,null,null,null,"Goods and services","","","",null,null,null,null,null,null,null,{"$f":"G13","v":"Goods and services"},"","",""]
[null,null,null,null,null,null,"Transfers and subsidies","","","",null,null,null,null,null,null,null,{"$f":"G14","v":"Transfers and subsidies"},"","",""]
[null,null,null,null,null,null,"Payments for capital assets","","","",null,null,null,null,null,null,null,{"$f":"G15","v":"Payments for capital assets"},"","",""]
[]
[null,null,null,null,null,null,"Division of Revenue",{"$f":"MyYear5","v":"2022/23"},{"$f":"MyYear6","v":"2023/24"},{"$f":"MyYear7","v":"2024/25"},"MTEF total","Trend"]
[null,null,null,null,null,null,"National",{"$f":"SUM(H19:H21)","v":0},0,0,{"$f":"SUM(H18:J18)","v":0}]
[{"$f":"$G$3","v":"Other reallocations"},"NAT",null,null,null,null,"National (excl. indirect grants)",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B19))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","IGP",null,null,null,null,"Provincial indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B20))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","IGM",null,null,null,null,"Local indirect grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B21))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations",null,null,null,null,null,"Provincial",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B22))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","PES",null,null,null,null,"Provincial equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B23))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","PCG",null,null,null,null,"Provincial conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B24))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations",null,null,null,null,null,"Local government",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B25))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","LES",null,null,null,null,"Local equitable share",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B26))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","LCG",null,null,null,null,"Local conditional grants",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B27))*Dataset[2024/25 To - Other reallocations])","v":0},0]
["Other reallocations","GFL",null,null,null,null,"General fuel levy ",{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2022/23 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2023/24 To - Other reallocations])","v":0},{"$f":"SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 From - Other reallocations])+SUMPRODUCT(((Dataset[DOR]=$B28))*Dataset[2024/25 To - Other reallocations])","v":0},0]
[]
[]
[null,null,null,null,null,null,{"$f":"G3","v":"Other reallocations"}]
[{"$f":"$G$3","v":"Other reallocations"},0,null,null,null,null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null,"Total over MTEF"]
[{"$f":"$G$3","v":"Other reallocations"},0,null,null,null,null,"Rand thousand","From","To","Total change","From","To","Total change","From","To","Total change","From","To","Total change"]
["Other reallocations",0,null,null,null,null,"Economic classification"]
["Other reallocations",0,null,null,null,null,"Current payments",{"$f":"SUM(H36:H38)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Compensation of employees",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H36+I36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K36+L36","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G36))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N36+O36","v":0},{"$f":"SUM(H36,K36,N36)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Goods and services",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G37))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Interest and rent on land",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G38))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Transfers and subsidies",{"$f":"SUM(H40,H43,H46:H48,H51:H52)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Provinces and municipalities",{"$f":"SUM(H41:H42)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Provinces",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H41+I41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K41+L41","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G41))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N41+O41","v":0},{"$f":"SUM(H41,K41,N41)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Municipalities",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G42))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Departmental agencies and accounts",{"$f":"SUM(H44:H45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Social security funds",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H44+I44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K44+L44","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G44))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N44+O44","v":0},{"$f":"SUM(H44,K44,N44)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Departmental agencies (non-business entities)",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G45))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Higher education institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G46))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Foreign governments and international organisations",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G47))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Public corporations and private enterprises",{"$f":"SUM(H49:H50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Public corporations",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H49+I49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K49+L49","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G49))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N49+O49","v":0},{"$f":"SUM(H49,K49,N49)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Private enterprises",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G50))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Non-profit institutions",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G51))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Households",{"$f":"SUM(H53:H54)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Social benefits",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H53+I53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K53+L53","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G53))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N53+O53","v":0},{"$f":"SUM(H53,K53,N53)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Other transfers to households",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G54))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Payments for capital assets",{"$f":"SUM(H56,H59,H62:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Buildings and other fixed structures",{"$f":"SUM(H57:H58)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Buildings",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H57+I57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K57+L57","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G57))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N57+O57","v":0},{"$f":"SUM(H57,K57,N57)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Other fixed structures",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G58))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Machinery and equipment",{"$f":"SUM(H60:H61)","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Other reallocations",0,null,null,null,null,"Transport equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},{"$f":"H60+I60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},{"$f":"K60+L60","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G60))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},{"$f":"N60+O60","v":0},{"$f":"SUM(H60,K60,N60)","v":0},0,0]
["Other reallocations",0,null,null,null,null,"Other machinery and equipment",{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ4]=$G61))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Heritage assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G62))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Specialised military assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G63))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Biological assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G64))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Land and sub-soil assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G65))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Software and other intangible assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G66))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Payments for financial assets",{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2022/23 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2023/24 To - Other reallocations]*$B$3)","v":0},0,{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 From - Other reallocations]*$B$3)","v":0},{"$f":"SUMPRODUCT(((Dataset[Econ3]=$G67))*Dataset[2024/25 To - Other reallocations]*$B$3)","v":0},0,0,0,0]
["Other reallocations",0,null,null,null,null,"Total",{"$f":"SUM(H35,H39,H55,H67)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"IMPACT OF ADJUSTMENTS: \" &UPPER($G$3)","v":"IMPACT OF ADJUSTMENTS: OTHER REALLOCATIONS"}]
[]
[null,null,null,null,null,1,"Impact of adjustments on expenditure"]
[{"$f":"$G$3","v":"Other reallocations"},5,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"}]
["Other reallocations",5,null,null,null,null,null,"Current expenditure","Potential expenditure @ benchmark level","% Savings if benchmark is achieved","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number","Original number","Change in expenditure","Saving as % of original number"]
["Other reallocations",5,null,null,null,null,"Total",null,null,{"$f":"IFERROR((H78-I78)/H78,\"\")","v":""},null,null,{"$f":"IFERROR(L78/K78,\"\")","v":""},null,null,{"$f":"IFERROR(O78/N78,\"\")","v":""},null,null,{"$f":"IFERROR(R78/Q78,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,null,2,"Summary of impact on service delivery/policy area due to adjustments"]
[{"$f":"$G$3","v":"Other reallocations"},1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
["Other reallocations",1]
[]
[]
[]
[]
[]
[null,null,null,null,null,3,"Impact of adjustments on performance indicators"]
[{"$f":"$G$3","v":"Other reallocations"},2,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment",null,null,null,null,"Related MTSF Priority"]
["Other reallocations",2,null,null,null,null,"Performance indicator","Current performance","Performance @ benchmark level","Change","Original target","Revised target","Change","Original target","Revised target","Change","Original target","Revised target","Change"]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
["Other reallocations",2]
[]
[]
[]
[]
[]
[null,null,null,null,null,4,"Impact of adjustments on personnel headcount numbers"]
[{"$f":"$G$3","v":"Other reallocations"},4,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Other reallocations",4,null,null,null,null,"Salary level","Current number","Potential number if benchmark is achieved","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number","Original number","Revised number","Change in number"]
["Other reallocations",4,null,null,null,null,1,null,null,{"$f":"I131-H131","v":0},null,null,{"$f":"L131-K131","v":0},null,null,{"$f":"O131-N131","v":0},null,null,{"$f":"R131-Q131","v":0}]
["Other reallocations",4,null,null,null,null,2,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,3,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,4,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,5,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,6,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,7,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,8,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,9,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,10,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,11,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,12,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,13,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,14,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,15,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,16,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,"Other",null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",4,null,null,null,null,"Total",{"$f":"SUM(H131:H150)","v":0},0,0,{"$f":"SUM(K131:K150)","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,5,"Impact of adjustments on infrastructure projects"]
[{"$f":"$G$3","v":"Other reallocations"},3,null,null,null,null,null,{"$f":"MyYear4","v":"2021/22"},null,null,{"$f":"MyYear5","v":"2022/23"},null,null,{"$f":"MyYear6","v":"2023/24"},null,null,{"$f":"MyYear7","v":"2024/25"},null,null," Comment"]
["Other reallocations",3,null,null,null,null,"Project name","Current number","Market or best in class benchmark","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change","Original amount","Revised amount","Change"]
["Other reallocations",3,null,null,null,null,null,null,null,{"$f":"I160-H160","v":0},null,null,{"$f":"L160-K160","v":0},null,null,{"$f":"O160-N160","v":0},null,null,{"$f":"R160-Q160","v":0}]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0]
["Other reallocations",3,null,null,null,null,"Total",{"$f":"SUM(H160:H209)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Metadata","index":16,"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",{"$f":"MyDeptName","v":"Home Affairs"}]
[null,null,"Month"]
[null,null,"Fin Year","2022/23"]
[null,null,"VoteNo",{"$f":"MyVoteNo","v":5}]
[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",{"$f":"NOW()","v":44396.710084027778}]
[null,null,"OS version",{"$f":"INFO(\"OSVERSION\")","v":"Windows (64-bit) NT 10.00"}]
[null,null,"Excel version",{"$f":"INFO(\"RELEASE\")","v":"16.0"}]
[null,"SourceControl","SourceIdentifier",{"$f":"CONCATENATE(D3,\"_\",D9,\"_\",D16)","v":"NAT_MTEC__44396.7100840278"}]
[null,null,"Filename",{"$f":"MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1)","v":"MTEC2022-Vote 05.xlsm"}]
[null,null,"FilePath",{"$f":"LEFT(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1),1)-1)","v":"P:\\1. Budget\\2022\\1. MTEC\\MTEC Workbook\\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":17,"n_rows":50,"n_cols":45,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ceiling Dept",null,null,null,null,null,null,"Ceiling CoE"]
[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,{"$f":"20-COUNTIF(J7:J26,\"\")","v":0},null,null,null,null,null,null,null,null,null,null,null,"2021/22","2022/23","2023/24","Check","Message",null,null,"ShtNames","Lock","Hide",null,null,null,"Vote No. - N","Department","2022/23","2023/24","2024/25",null,null,"Vote No. - N","Department","2022/23","2023/24","2024/25"]
[null,"UID_Org","Department","Programme","Subprogramme","Implementation programme","IP No",null,"IP No","Implementation programme",null,null,"ShtName",null,null,null,"Gov_Priority",null,null,"Dept",{"$f":"Data!CR9","v":0},{"$f":"Data!CS9","v":0},{"$f":"Data!CT9","v":0},{"$f":"IF(OR(U6<0,V6<0,W6<0),1,0)","v":0},{"$f":"IF(X6=1,\"Departmental baseline ceiling exceeded!\")","v":false},null,null,"Welcome",1,0,null,null,null,29,"Agriculture, Land Reform and Rural Development",17170668,17387702,18168574,null,null,29,"Agriculture, Land Reform and Rural Development",3968925,3856499,4029693]
[null,"03|01|01","Cooperative Governance","Administration","Ministry",null,null,null,1,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J6,#REF!),0)),\"\")","v":""},null,null,"IP1",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I7,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 1: A Capable, Ethical and Developmental State",null,null,"CoE",{"$f":"Data!CR12","v":0},{"$f":"Data!CS12","v":0},{"$f":"Data!CT12","v":0},{"$f":"IF(OR(U7<0,V7<0,W7<0),1,0)","v":0},{"$f":"IF(X7=1,\"Compensation baseline ceiling exceeded!\")","v":false},null,null,"Notes",1,0,null,null,null,16,"Basic Education",28174672,28804038,30097610,null,null,16,"Basic Education",532730,535567,559618]
[null,"03|01|02","Cooperative Governance","Administration","Management",null,null,null,2,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J7,#REF!),0)),\"\")","v":""},null,null,"IP2",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I8,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 2: Economic Transformation and Job Creation",null,null,null,null,null,null,{"$f":"SUM(X6:X7)","v":0},null,null,null,"Pivot % growth",0,0,null,null,null,42,"Centre for Public Service Innovation",44143,45361,47397,null,null,42,"Centre for Public Service Innovation",24177,24869,25985]
[null,"03|01|03","Cooperative Governance","Administration","Corporate Services",null,null,null,3,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J8,#REF!),0)),\"\")","v":""},null,null,"IP3",null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I9,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 3: Education, Skills and Health",null,null,null,null,null,null,null,null,null,null,"Pivot_T",0,0,null,null,null,21,"Civilian Secretariat for the Police Service",150228,150489,157245,null,null,21,"Civilian Secretariat for the Police Service",103744,103740,108398]
[null,"03|01|04","Cooperative Governance","Administration","Financial Services",null,null,null,4,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J9,#REF!),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I10,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 4: Consolidating the Social Wage through Reliable and Quality Basic Services",null,null,null,null,null,null,null,null,null,null,"Service delivery impact",0,0,null,null,null,30,"Communications and Digital Technologies",2417182,2426409,2535360,null,null,30,"Communications and Digital Technologies",302941,291288,304366]
[null,"03|01|05","Cooperative Governance","Administration","Internal Audit and Risk Management",null,null,null,5,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J10,#REF!),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I11,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 5: Spatial Integration, Human Settlements and Local Government",null,null,null,null,null,null,null,null,null,null,"Performance impact",0,0,null,null,null,3,"Cooperative Governance",107105999,108386066,113253628,null,null,3,"Cooperative Governance",347828,331683,346575]
[null,"03|01|06","Cooperative Governance","Administration","Office Accommodation",null,null,null,6,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J11,#REF!),0)),\"\")","v":""},null,null,null,null,{"$f":"IFERROR(INDEX((t_PolicyMap[Implementation programme]),MATCH(I12,t_PolicyMap[IP No],0)),\"\")","v":""},null,"Priority 6: Social Cohesion and Safer Communities",null,null,null,null,null,null,null,null,null,null,"Pivot Infra impact",0,0,null,null,null,22,"Correctional Services",25486638,25593909,26743311,null,null,22,"Correctional Services",17249586,16928739,17689000]
[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,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J12,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,null,null,23,"Defence",46776964,47159805,49277735,null,null,23,"Defence",29366491,29649010,30980536]
[null,"03|02|02","Cooperative Governance","Regional and Urban Development and Legislative Support","Local Government Legislative Support and Institutional Establishment",null,null,null,8,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J13,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Pivot HRBP",0,0,null,null,null,31,"Employment and Labour",3559303,3571234,3731616,null,null,31,"Employment and Labour",1384089,1384763,1446951]
[null,"03|02|03","Cooperative Governance","Regional and Urban Development and Legislative Support","Urban Development Planning",null,null,null,9,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J14,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Data",1,0,null,null,null,32,"Forestry, Fisheries and the Environment",8883025,8947150,9348937,null,null,32,"Forestry, Fisheries and the Environment",1881093,1889993,1974872]
[null,"03|02|04","Cooperative Governance","Regional and Urban Development and Legislative Support","Spatial Planning Districts and Regions",null,null,null,10,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J15,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Summary",1,0,null,null,null,4,"Government Communication and Information System",709967,711862,743830,null,null,4,"Government Communication and Information System",275144,275218,287579]
[null,"03|02|05","Cooperative Governance","Regional and Urban Development and Legislative Support","Intergovernmental Policy and Practice",null,null,null,11,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J16,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"SRT1",1,0,null,null,null,18,"Health",61655429,59386455,61215612,null,null,18,"Health",843047,850516,888711]
[null,"03|02|06","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Transition Grant",null,null,null,12,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J17,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"SRT2",1,0,null,null,null,17,"Higher Education and Training",122587839,125013081,131597262,null,null,17,"Higher Education and Training",10775567,10962604,11454929]
[null,"03|02|07","Cooperative Governance","Regional and Urban Development and Legislative Support","Municipal Demarcation Board",null,null,null,13,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J18,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"SRT3",1,0,null,null,null,5,"Home Affairs",8829108,8875062,9273632,null,null,5,"Home Affairs",3478066,3502938,3660255]
[null,"03|02|08","Cooperative Governance","Regional and Urban Development and Legislative Support","South African Cities Network",null,null,null,14,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J19,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"SRT4",1,0,null,null,null,33,"Human Settlements",32619284,33982600,35508742,null,null,33,"Human Settlements",403094,403176,421283]
[null,"03|02|09","Cooperative Governance","Regional and Urban Development and Legislative Support","Integrated Urban Development Grant",null,null,null,15,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J20,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Other reallocations",1,0,null,null,null,24,"Independent Police Investigative Directorate",351796,357989,374064,null,null,24,"Independent Police Investigative Directorate",234099,239613,250376]
[null,"03|03|01","Cooperative Governance","Institutional Development","Management: Institutional Development",null,null,null,16,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J21,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Metadata",1,1,null,null,null,6,"International Relations and Cooperation",6568006,6611037,6907933,null,null,6,"International Relations and Cooperation",2827273,2839854,2967390]
[null,"03|03|02","Cooperative Governance","Institutional Development","Municipal Human Resources Management Systems",null,null,null,17,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J22,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Sheet1",0,1,null,null,null,25,"Justice and Constitutional Development",21812969,21951135,22936939,null,null,25,"Justice and Constitutional Development",12263031,12327844,12881484]
[null,"03|03|03","Cooperative Governance","Institutional Development","Municipal Finance",null,null,null,18,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J23,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"HRBP_Data",1,1,null,null,null,26,"Military Veterans",663353,662993,692764,null,null,26,"Military Veterans",126734,130736,136607]
[null,"03|03|04","Cooperative Governance","Institutional Development","Citizen Engagement",null,null,null,19,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J24,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,"Tables",0,1,null,null,null,34,"Mineral Resources and Energy",10204771,10436456,10905147,null,null,34,"Mineral Resources and Energy",1037127,1037131,1083709]
[null,"03|03|05","Cooperative Governance","Institutional Development","Anti-Corruption and Good Governance",null,null,null,20,{"$f":"IFERROR(INDEX(#REF!,MATCH(0,COUNTIF(Sheet1!$J$6:J25,#REF!),0)),\"\")","v":""},null,null,null,null,{"$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,null,null,null,null,null,null,7,"National School of Government",213941,214692,224333,null,null,7,"National School of Government",58056,58057,60665]
[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,null,null,null,null,null,null,8,"National Treasury",874369889,906170915,959592429,null,null,8,"National Treasury",861598,862286,901010]
[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,null,null,null,null,null,null,27,"Office of the Chief Justice",2348436,2357611,2463491,null,null,27,"Office of the Chief Justice",1738700,1740705,1818880]
[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,null,null,null,null,null,null,2,"Parliament",2651952,2657570,2776916,null,null,2,"Parliament",1398889,1399164,1461998]
[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,null,null,null,null,null,null,9,"Planning, Monitoring and Evaluation",460327,461317,482026,null,null,9,"Planning, Monitoring and Evaluation",303497,306495,320261]
[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,null,null,null,null,null,null,28,"Police",96857602,97083609,101443585,null,null,28,"Police",75299665,75297089,78678642]
[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,null,null,null,null,null,null,10,"Public Enterprises",2071587,297553,310915,null,null,10,"Public Enterprises",177453,179974,188057]
[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,null,null,null,null,null,null,12,"Public Service Commission",284582,284921,297715,null,null,12,"Public Service Commission",212875,212877,222437]
[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,null,null,null,null,null,null,11,"Public Service and Administration",535162,543462,567875,null,null,11,"Public Service and Administration",289286,290747,303804]
[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,null,null,null,null,null,null,13,"Public Works and Infrastructure",8546260,8578946,8964214,null,null,13,"Public Works and Infrastructure",570231,571442,597104]
[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,null,null,null,null,null,null,35,"Science and Innovation",9127976,9244581,9659756,null,null,35,"Science and Innovation",358364,358376,374470]
[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,null,null,null,null,null,null,36,"Small Business Development",2560324,2569927,2685340,null,null,36,"Small Business Development",157746,163267,170599]
[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,null,null,null,null,null,null,19,"Social Development",215192092,216107780,225813055,null,null,19,"Social Development",501310,503506,526118]
[null,"03|04|08","Cooperative Governance","National Disaster Management Centre","Municipal Disaster Recovery Grant",null,null,null,null,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,"Sport, Arts and Culture",5828283,5886456,6150813,null,null,37,"Sport, Arts and Culture",368626,376422,393325]
[null,"03|04|09","Cooperative Governance","National Disaster Management Centre","Provincial Disaster Recovery Grant",null,null,null,null,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,"Statistics South Africa",2509155,2533534,2647313,null,null,14,"Statistics South Africa",1482610,1490331,1557262]
[null,"03|05|01","Cooperative Governance","Local Government Support and Intervention Management","Management: Local Government Support and Interventions",null,null,null,null,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,"The Presidency",607531,610485,637903,null,null,1,"The Presidency",374904,376377,393280]
[null,"03|05|02","Cooperative Governance","Local Government Support and Intervention Management","Municipal Performance Monitoring",null,null,null,null,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,"Tourism",2483869,2492307,2604237,null,null,38,"Tourism",333077,333080,348039]
[null,"03|05|03","Cooperative Governance","Local Government Support and Intervention Management","Local Government Improvement Programme",null,null,null,null,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,"Trade, Industry and Competition",9979809,10099712,10553270,null,null,39,"Trade, Industry and Competition",1029359,991246,1035762]
[null,"03|05|04","Cooperative Governance","Local Government Support and Intervention Management","Litigations and Interventions",null,null,null,null,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,"Traditional Affairs",175733,179962,188044,null,null,15,"Traditional Affairs",85263,89020,93018]
[null,"03|05|05","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Administration",null,null,null,null,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,"Transport",70260603,72538282,75795935,null,null,40,"Transport",531432,531457,555328]
[null,"03|05|06","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Grant",null,null,null,null,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,"Water and Sanitation",17439588,18035399,18782660,null,null,41,"Water and Sanitation",1787000,1741701,1819924]
[null,"03|05|07","Cooperative Governance","Local Government Support and Intervention Management","Municipal Infrastructure Support Agent",null,null,null,null,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,"Women, Youth and Persons with Disabilities",778341,781916,817031,null,null,20,"Women, Youth and Persons with Disabilities",111084,111943,116972]
[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":"HRBP_Data","index":18,"n_rows":321,"n_cols":56,"rows_kept":321,"cut":false,"hidden":true,"merged":[]}
["VoteNo","Department","Programme No","Salary level","2020/21 Establishment: Number of funded posts as at 31 March 2021","2020/21 Establishment: Number of funded posts additional to the establishment","2020/21 FTE\nHeadcount","2020/21 Unit Costs","2020/21 Total Annual Cost","2021/22 Initial Headcount","2021/22 Unit Costs","2021/22 \nOnce-off Payments per person","2021/22 Vacant funded posts to be filled","2021/22 Headcount reductions to be made","2021/22 Revised Headcount","2021/22 Cost of vacant posts to be filled","2021/22 Savings from headcount reductions","2021/22 Projected Annual Cost","2022/23 Initial Headcount","2022/23 Unit Costs","2022/23 \nOnce-off Payments per person","2022/23 Vacant funded posts to be filled","2022/23 Headcount reductions to be made","2022/23 Revised Headcount","2022/23 Cost of vacant posts to be filled","2022/23 Savings from headcount reductions","2022/23 Projected Annual Cost","2023/24 Initial Headcount","2023/24 Unit Costs","2023/24 \nOnce-off Payments per person","2023/24 Vacant funded posts to be filled","2023/24 Headcount reductions to be made","2023/24 Revised Headcount","2023/24 Cost of vacant posts to be filled","2023/24 Savings from headcount reductions","2023/24 Projected Annual Cost","2024/25 Initial Headcount","2024/25 Unit Costs","2024/25 \nOnce-off Payments per person","2024/25 Vacant funded posts to be filled","2024/25 Headcount reductions to be made","2024/25 Revised Headcount","2024/25 Cost of vacant posts to be filled","2024/25 Savings from headcount reductions","2024/25 Projected Annual Cost","ValueIndi",null,null,null,null,null,"Strategies to Reduce Headcounts"]
["Vote 01","The Presidency",1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Indicators","2021/22","2022/23","2023/24","2024/25"]
["Vote 01","The Presidency",1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"1. Employee initiated severance package"]
["Vote 01","The Presidency",1,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"2. Early retirement"]
["Vote 01","The Presidency",1,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"3. Natural attrition"]
["Vote 01","The Presidency",1,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"4. Retirement"]
["Vote 01","The Presidency",1,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"5. Contract termination"]
["Vote 01","The Presidency",1,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"6. Redeployments (transfers to other departments)"]
["Vote 01","The Presidency",1,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Total",0,0,0,0]
["Vote 01","The Presidency",1,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",1,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",2,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",3,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",4,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",5,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",6,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",7,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",8,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",9,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",10,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",11,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",12,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",13,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",14,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",15,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,"Deputy Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,"Minister",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,"Intern",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Vote 01","The Presidency",16,"Other",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tables","index":19,"n_rows":1081,"n_cols":43,"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",null,null,null,null,null,null,null,"Reporting level Indi"]
["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",null,null,"YearNo","Year",null,null,"Econ2","Econ3","Econ4","Level 3","Level 4",null,null,"Salary level","Salary level2","Salary level grouping"]
[1,"01","The Presidency",null,null,1,1,1,"01","01","01","01|01|01","The Presidency","Administration","Management",null,null,"Column1","Unit no",null,null,"Column1","Unit no",null,null,"Column1","Unit no",null,null,1,"2018/19",null,null,"Current payments","Compensation of employees","Compensation of employees",1,0,null,null,1,"01","Levels 01 - 06"]
[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",null,null,2,"2019/20",null,null,"Current payments","Compensation of employees","Salaries and wages",0,1,null,null,2,"02","Levels 01 - 06"]
[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","Unit name",null,null,"Column3","Unit name",null,null,"Column3","Unit name",null,null,3,"2020/21",null,null,"Current payments","Compensation of employees","Social contributions",0,1,null,null,3,"03","Levels 01 - 06"]
[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",null,null,4,"2021/22",null,null,"Current payments","Goods and services","Goods and services",1,0,null,null,4,"04","Levels 01 - 06"]
[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 Current performance",null,null,"Column5","2021/22 Current Number",null,null,"Column5","2021/22 Original number",null,null,5,"2022/23",null,null,"Current payments","Goods and services","Administrative fees",0,1,null,null,5,"05","Levels 01 - 06"]
[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 Performance @ benchmark level",null,null,"Column6","2021/22 Market or best in class benchmark",null,null,"Column6","2021/22 Revised number",null,null,6,"2023/24",null,null,"Current payments","Goods and services","Advertising",0,1,null,null,6,"06","Levels 01 - 06"]
[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 in number",null,null,7,"2024/25",null,null,"Current payments","Goods and services","Agency and support/outsourced services",0,1,null,null,7,"07","Levels 07 - 12"]
[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",null,null,null,null,null,null,"Current payments","Goods and services","Audit costs: External",0,1,null,null,8,"08","Levels 07 - 12"]
[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",null,null,null,null,null,null,"Current payments","Goods and services","Bursaries: Employees",0,1,null,null,9,"09","Levels 07 - 12"]
[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 in number",null,null,null,null,null,null,"Current payments","Goods and services","Catering: Departmental activities",0,1,null,null,10,"10","Levels 07 - 12"]
[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",null,null,null,null,null,null,"Current payments","Goods and services","Communication (G&S)",0,1,null,null,11,"11","Levels 07 - 12"]
[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",null,null,null,null,null,null,"Current payments","Goods and services","Computer services",0,1,null,null,12,"12","Levels 07 - 12"]
[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 in number",null,null,null,null,null,null,"Current payments","Goods and services","Consultants: Business and advisory services",0,1,null,null,13,"13","Levels 13 - 16"]
[14,"14","Statistics South Africa",null,null,2,2,1,"02","02","01","02|02|01","Parliament","Administration","Secretary's Office",null,null,"Column14","2024/25 Original target",null,null,"Column14","2024/25 Original amount",null,null,"Column14","2024/25 Original number",null,null,null,null,null,null,"Current payments","Goods and services","Consumable supplies",0,1,null,null,14,"14","Levels 13 - 16"]
[15,"15","Traditional Affairs",null,null,2,2,2,"02","02","02","02|02|02","Parliament","Administration","Finance Management Office",null,null,"Column15","2024/25 Revised target",null,null,"Column15","2024/25 Revised amount",null,null,"Column15","2024/25 Revised number",null,null,null,null,null,null,"Current payments","Goods and services","Consumables: Stationery, printing and office supplies",0,1,null,null,15,"15","Levels 13 - 16"]
[16,"16","Basic Education",null,null,2,2,3,"02","02","03","02|02|03","Parliament","Administration","Internal Audit",null,null,"Column16","2024/25 Change",null,null,"Column16","2024/25 Change",null,null,"Column16","2024/25 Change in number",null,null,null,null,null,null,"Current payments","Goods and services","Contractors",0,1,null,null,16,"16","Levels 13 - 16"]
[17,"17","Higher Education and Training",null,null,2,2,4,"02","02","04","02|02|04","Parliament","Administration","Strategic Management and Governance",null,null,"Column17","Comment",null,null,"Column17","Comment",null,null,"Column17","Comment",null,null,null,null,null,null,"Current payments","Goods and services","Entertainment",0,1,null,null,"Deputy Minister","Deputy Minister","Other"]
[18,"18","Health",null,null,2,2,5,"02","02","05","02|02|05","Parliament","Administration","Legislative Sector Support ",null,null,"Column18","Gov Priority",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Fleet services (including government motor transport)",0,1,null,null,"Minister","Minister","Other"]
[19,"19","Social Development",null,null,2,2,6,"02","02","06","02|02|06","Parliament","Administration","Registrar of Member's Interest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Housing",0,1,null,null,"Intern","Intern","Other"]
[20,"20","Women, Youth and Persons with Disabilities",null,null,2,2,7,"02","02","07","02|02|07","Parliament","Administration","Projects",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Infrastructure and planning services",0,1,null,null,"Other","Other","Other"]
[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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Clothing material and accessories",0,1]
[22,"22","Correctional Services",null,null,2,3,1,"02","03","01","02|03|01","Parliament","Core Business","Office of the Deputy Secretary ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Farming supplies",0,1]
[23,"23","Defence",null,null,2,3,2,"02","03","02","02|03|02","Parliament","Core Business","National Assembly ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Food and food supplies",0,1]
[24,"24","Independent Police Investigative Directorate",null,null,2,3,3,"02","03","03","02|03|03","Parliament","Core Business","National Council of Provinces",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Fuel, oil and gas",0,1]
[25,"25","Justice and Constitutional Development",null,null,2,3,4,"02","03","04","02|03|04","Parliament","Core Business","Core Business Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Learner and teacher support material",0,1]
[26,"26","Military Veterans",null,null,2,3,5,"02","03","05","02|03|05","Parliament","Core Business","Knowledge and Information Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Materials and supplies",0,1]
[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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Medical supplies",0,1]
[28,"28","Police",null,null,2,3,7,"02","03","07","02|03|07","Parliament","Core Business","Youth Parliament ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Medicine",0,1]
[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 ",null,null,null,null,null,null,null,null,null,null,null,"Comment",null,null,null,null,null,null,"Current payments","Goods and services","Inventory: Other supplies",0,1]
[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 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Laboratory services",0,1]
[31,"31","Employment and Labour",null,null,2,4,2,"02","04","02","02|04|02","Parliament","Support Services","Parliamentary Communication Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Legal services (G&S)",0,1]
[32,"32","Forestry, Fisheries and the Environment",null,null,2,4,3,"02","04","03","02|04|03","Parliament","Support Services","Human Resources Management",null,null,null,null,null,null,null,null,null,null,null,null,"Comment",null,null,null,null,null,"Current payments","Goods and services","Medsas inventory interface",0,1]
[33,"33","Human Settlements",null,null,2,4,4,"02","04","04","02|04|04","Parliament","Support Services","Information Communication and Technology",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Minor assets",0,1]
[34,"34","Mineral Resources and Energy",null,null,2,4,5,"02","04","05","02|04|05","Parliament","Support Services","Institutional Support Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Operating leases",0,1]
[35,"35","Science and Innovation",null,null,2,4,6,"02","04","06","02|04|06","Parliament","Support Services","Member's Support Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Operating payments",0,1]
[36,"36","Small Business Development",null,null,2,5,1,"02","05","01","02|05|01","Parliament","Associated Services","Members Support Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Property payments",0,1]
[37,"37","Sport, Arts and Culture",null,null,2,5,2,"02","05","02","02|05|02","Parliament","Associated Services","Political Party Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Rental and hiring",0,1]
[38,"38","Tourism",null,null,2,5,3,"02","05","03","02|05|03","Parliament","Associated Services","Constituency Support ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Science and technological services",0,1]
[39,"39","Trade, Industry and Competition",null,null,2,5,4,"02","05","04","02|05|04","Parliament","Associated Services","Party Leadership Support",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Training and development",0,1]
[40,"40","Transport",null,null,2,5,5,"02","05","05","02|05|05","Parliament","Associated Services","National Assembly Members’ Facilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Transport provided: Departmental activity",0,1]
[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",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Travel and subsistence",0,1]
[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 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Goods and services","Venues and facilities",0,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Interest and rent on land","Interest (Incl. interest on unitary payments (PPP))",1,1]
[null,null,null,null,null,3,1,2,"03","01","02","03|01|02","Cooperative Governance","Administration","Management",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current payments","Interest and rent on land","Rent on land",1,1]
[null,null,null,null,null,3,1,3,"03","01","03","03|01|03","Cooperative Governance","Administration","Corporate Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Provinces and municipalities","Municipalities",1,1]
[null,null,null,null,null,3,1,4,"03","01","04","03|01|04","Cooperative Governance","Administration","Financial Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Provinces and municipalities","Provinces",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Departmental agencies and accounts","Social security funds",1,1]
[null,null,null,null,null,3,1,6,"03","01","06","03|01|06","Cooperative Governance","Administration","Office Accommodation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Departmental agencies and accounts","Departmental agencies (non-business entities)",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Higher education institutions","Higher education institutions",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Foreign governments and international organisations","Foreign governments and international organisations",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Public corporations and private enterprises","Private enterprises",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Public corporations and private enterprises","Public corporations",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Non-profit institutions","Non-profit institutions",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Households","Other transfers to households",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transfers and subsidies","Households","Social benefits",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Buildings and other fixed structures","Buildings",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Buildings and other fixed structures","Other fixed structures",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Machinery and equipment","Other machinery and equipment",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Machinery and equipment","Transport equipment",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Heritage assets","Heritage assets",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Specialised military assets","Specialised military assets",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Biological assets","Biological assets",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Land and sub-soil assets","Land and sub-soil assets",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for capital assets","Software and other intangible assets","Software and other intangible assets",1,1]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payments for financial assets","Payments for financial assets","Payments for financial assets",1,1]
[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","Forestry, Fisheries and the Environment","Administration","Management"]
[null,null,null,null,null,32,1,2,"32","01","02","32|01|02","Forestry, Fisheries and the Environment","Administration","Corporate Management Services"]
[null,null,null,null,null,32,1,4,"32","01","04","32|01|04","Forestry, Fisheries and the Environment","Administration","Financial Management Services"]
[null,null,null,null,null,32,1,5,"32","01","05","32|01|05","Forestry, Fisheries and the Environment","Administration","Office Accommodation"]
[null,null,null,null,null,32,2,1,"32","02","01","32|02|01","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","Regulatory Compliance and Sector Monitoring","Compliance"]
[null,null,null,null,null,32,2,3,"32","02","03","32|02|03","Forestry, Fisheries and the Environment","Regulatory Compliance and Sector Monitoring","Integrated Environmental Authorisations"]
[null,null,null,null,null,32,2,4,"32","02","04","32|02|04","Forestry, Fisheries and the Environment","Regulatory Compliance and Sector Monitoring","Enforcement"]
[null,null,null,null,null,32,2,5,"32","02","05","32|02|05","Forestry, Fisheries and the Environment","Regulatory Compliance and Sector Monitoring","Litigation and Legal Support"]
[null,null,null,null,null,32,2,6,"32","02","06","32|02|06","Forestry, Fisheries and the Environment","Regulatory Compliance and Sector Monitoring","Law Reform and Appeals"]
[null,null,null,null,null,32,3,1,"32","03","01","32|03|01","Forestry, Fisheries and the Environment","Oceans and Coasts","Oceans and Coasts Management"]
[null,null,null,null,null,32,3,2,"32","03","02","32|03|02","Forestry, Fisheries and the Environment","Oceans and Coasts","Integrated Coastal Management and Coastal Conservation"]
[null,null,null,null,null,32,3,3,"32","03","03","32|03|03","Forestry, Fisheries and the Environment","Oceans and Coasts","Oceans and Coastal Research"]
[null,null,null,null,null,32,3,4,"32","03","04","32|03|04","Forestry, Fisheries and the Environment","Oceans and Coasts","Oceans Economy and Project Management"]
[null,null,null,null,null,32,3,5,"32","03","05","32|03|05","Forestry, Fisheries and the Environment","Oceans and Coasts","Specialist Monitoring Services"]
[null,null,null,null,null,32,4,1,"32","04","01","32|04|01","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","Climate Change, Air Quality and Sustainable Development","Climate Change Mitigation"]
[null,null,null,null,null,32,4,3,"32","04","03","32|04|03","Forestry, Fisheries and the Environment","Climate Change, Air Quality and Sustainable Development","Climate Change Adaptation"]
[null,null,null,null,null,32,4,4,"32","04","04","32|04|04","Forestry, Fisheries and the Environment","Climate Change, Air Quality and Sustainable Development","Air Quality Management"]
[null,null,null,null,null,32,4,5,"32","04","05","32|04|05","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","Climate Change, Air Quality and Sustainable Development","Environmental Sector Performance"]
[null,null,null,null,null,32,5,1,"32","05","01","32|05|01","Forestry, Fisheries and the Environment","Biodiversity and Conservation","Biodiversity and Conservation Management"]
[null,null,null,null,null,32,5,2,"32","05","02","32|05|02","Forestry, Fisheries and the Environment","Biodiversity and Conservation","Biodiversity Management and Permitting"]
[null,null,null,null,null,32,5,3,"32","05","03","32|05|03","Forestry, Fisheries and the Environment","Biodiversity and Conservation","Protected Areas Systems Management"]
[null,null,null,null,null,32,5,4,"32","05","04","32|05|04","Forestry, Fisheries and the Environment","Biodiversity and Conservation","iSimangaliso Wetland Park Authority"]
[null,null,null,null,null,32,5,5,"32","05","05","32|05|05","Forestry, Fisheries and the Environment","Biodiversity and Conservation","South African National Parks"]
[null,null,null,null,null,32,5,6,"32","05","06","32|05|06","Forestry, Fisheries and the Environment","Biodiversity and Conservation","South African National Biodiversity Institute"]
[null,null,null,null,null,32,5,7,"32","05","07","32|05|07","Forestry, Fisheries and the Environment","Biodiversity and Conservation","Biodiversity Monitoring Specialist Services"]
[null,null,null,null,null,32,5,8,"32","05","08","32|05|08","Forestry, Fisheries and the Environment","Biodiversity and Conservation","Biodiversity Economy and Sustainable Use"]
[null,null,null,null,null,32,6,1,"32","06","01","32|06|01","Forestry, Fisheries and the Environment","Environmental Programmes","Environmental Protection and Infrastructure Programme"]
[null,null,null,null,null,32,6,2,"32","06","02","32|06|02","Forestry, Fisheries and the Environment","Environmental Programmes","Natural Resource Management"]
[null,null,null,null,null,32,6,3,"32","06","03","32|06|03","Forestry, Fisheries and the Environment","Environmental Programmes","Green Fund"]
[null,null,null,null,null,32,6,4,"32","06","04","32|06|04","Forestry, Fisheries and the Environment","Environmental Programmes","Environmental Programmes Management"]
[null,null,null,null,null,32,6,5,"32","06","05","32|06|05","Forestry, Fisheries and the Environment","Environmental Programmes","Information Management and Sector Coordination"]
[null,null,null,null,null,32,7,1,"32","07","01","32|07|01","Forestry, Fisheries and the Environment","Chemicals and Waste Management","Chemicals and Waste Management"]
[null,null,null,null,null,32,7,2,"32","07","02","32|07|02","Forestry, Fisheries and the Environment","Chemicals and Waste Management","Hazardous Waste Management and Licensing"]
[null,null,null,null,null,32,7,3,"32","07","03","32|07|03","Forestry, Fisheries and the Environment","Chemicals and Waste Management","Integrated Waste Management and Strategic Support"]
[null,null,null,null,null,32,7,4,"32","07","04","32|07|04","Forestry, Fisheries and the Environment","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","Forestry, Fisheries and the Environment","Chemicals and Waste Management","Chemicals Management"]
[null,null,null,null,null,32,7,6,"32","07","06","32|07|06","Forestry, Fisheries and the Environment","Chemicals and Waste Management","Waste Bureau"]
[null,null,null,null,null,32,8,1,"32","08","01","32|08|01","Forestry, Fisheries and the Environment","Forestry Management","Forestry Management"]
[null,null,null,null,null,32,8,2,"32","08","02","32|08|02","Forestry, Fisheries and the Environment","Forestry Management","Forestry Operations"]
[null,null,null,null,null,32,8,3,"32","08","03","32|08|03","Forestry, Fisheries and the Environment","Forestry Management","Forestry Development and Regulation"]
[null,null,null,null,null,32,9,1,"32","09","01","32|09|01","Forestry, Fisheries and the Environment","Fisheries Management","Fisheries Management"]
[null,null,null,null,null,32,9,2,"32","09","02","32|09|02","Forestry, Fisheries and the Environment","Fisheries Management","Aquaculture and Economic Development"]
[null,null,null,null,null,32,9,3,"32","09","03","32|09|03","Forestry, Fisheries and the Environment","Fisheries Management","Monitoring, Control and Surveillance"]
[null,null,null,null,null,32,9,4,"32","09","04","32|09|04","Forestry, Fisheries and the Environment","Fisheries Management","Marine Resources Management"]
[null,null,null,null,null,32,9,5,"32","09","05","32|09|05","Forestry, Fisheries and the Environment","Fisheries Management","Fisheries Research and Development"]
[null,null,null,null,null,32,9,6,"32","09","06","32|09|06","Forestry, Fisheries and the Environment","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","Sport, Arts and Culture","Administration","Ministry"]
[null,null,null,null,null,37,1,2,"37","01","02","37|01|02","Sport, Arts and Culture","Administration","Management"]
[null,null,null,null,null,37,1,3,"37","01","03","37|01|03","Sport, Arts and Culture","Administration","Strategic Management and Planning"]
[null,null,null,null,null,37,1,4,"37","01","04","37|01|04","Sport, Arts and Culture","Administration","Corporate Services"]
[null,null,null,null,null,37,1,5,"37","01","05","37|01|05","Sport, Arts and Culture","Administration","Office of the Chief Financial Officer"]
[null,null,null,null,null,37,1,6,"37","01","06","37|01|06","Sport, Arts and Culture","Administration","Office Accommodation"]
[null,null,null,null,null,37,2,1,"37","02","01","37|02|01","Sport, Arts and Culture","Recreation Development and Sport Promotion","Winning Nation"]
[null,null,null,null,null,37,2,2,"37","02","02","37|02|02","Sport, Arts and Culture","Recreation Development and Sport Promotion","Active Nation"]
[null,null,null,null,null,37,2,3,"37","02","03","37|02|03","Sport, Arts and Culture","Recreation Development and Sport Promotion","Sport Support"]
[null,null,null,null,null,37,2,4,"37","02","04","37|02|04","Sport, Arts and Culture","Recreation Development and Sport Promotion","Infrastructure Support"]
[null,null,null,null,null,37,3,1,"37","03","01","37|03|01","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, 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","Sport, Arts and Culture","Heritage Promotion and Preservation","Heritage Promotion "]
[null,null,null,null,null,37,4,2,"37","04","02","37|04|02","Sport, Arts and Culture","Heritage Promotion and Preservation","National Archive Services"]
[null,null,null,null,null,37,4,3,"37","04","03","37|04|03","Sport, Arts and Culture","Heritage Promotion and Preservation","Heritage Institutions"]
[null,null,null,null,null,37,4,4,"37","04","04","37|04|04","Sport, Arts and Culture","Heritage Promotion and Preservation","National Library Services"]
[null,null,null,null,null,37,4,5,"37","04","05","37|04|05","Sport, Arts and Culture","Heritage Promotion and Preservation","Public Library Services"]
[null,null,null,null,null,37,4,6,"37","04","06","37|04|06","Sport, 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","Sport, 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","Sport, 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"]