<?xml version="1.0"?>
<Workbook xmlns="urn:schemas-microsoft-com:office:spreadsheet"
  xmlns:o="urn:schemas-microsoft-com:office:office"
  xmlns:x="urn:schemas-microsoft-com:office:excel"
  xmlns:ss="urn:schemas-microsoft-com:office:spreadsheet"
  xmlns:html="http://www.w3.org/TR/REC-html40">
  <Styles>
  	<Style ss:ID="title">
  		<Font ss:Size="18"/>
  	</Style>
		<Style ss:ID="bold">
			<Font ss:Bold="1"/>
		</Style>
		<Style ss:ID="link">
			<Font ss:Underline="Single" ss:Color="blue"/>
		</Style>
		<Style ss:ID="currency">
			<NumberFormat ss:Format="Currency"/>
		</Style>
		<Style ss:ID="number">
			<NumberFormat ss:Format="0.000"/>
		</Style>
		<Style ss:ID="percent">
			<NumberFormat ss:Format="Percent"/>
		</Style>		
		<Style ss:ID="indent0">
			<Alignment ss:Indent="0"/>
		</Style>
		<Style ss:ID="indent1">
			<Alignment ss:Indent="1"/>
		</Style>
		<Style ss:ID="indent2">
			<Alignment ss:Indent="2"/>
		</Style>
		<Style ss:ID="indent3">
			<Alignment ss:Indent="3"/>
		</Style>
		<Style ss:ID="indent4">
			<Alignment ss:Indent="4"/>
		</Style>
  </Styles>
	
	<Worksheet ss:Name="Notes">
    <Table>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="300"/>
      <Row>
        <Cell ss:StyleID="title" ss:MergeAcross="1"><Data ss:Type="String">South Australia State Budget 2019-2020</Data></Cell>
      </Row>		
      <Row>
        <Cell></Cell>
        <Cell></Cell>
      </Row>
      <Row>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Source</Data></Cell>
        <Cell ss:StyleID="link" ss:HRef="http://www.democra.me/budgets/319"><Data ss:Type="String">http://www.democra.me/budgets/319</Data></Cell>
      </Row>
      <Row>
      	<Cell ss:StyleID="bold"><Data ss:Type="String">Owner</Data></Cell>
        <Cell ss:StyleID="link" ss:HRef="http://www.democra.me/users/37e3f1a4-e91d-4256-a53b-c5518a9bdceb"><Data ss:Type="String">Jean de la Mure</Data></Cell>
      </Row>
      <Row>
      	<Cell ss:StyleID="bold"><Data ss:Type="String">Country</Data></Cell>
        <Cell><Data ss:Type="String">Australia</Data></Cell>
      </Row>
      <Row>
      	<Cell ss:StyleID="bold"><Data ss:Type="String">Currency</Data></Cell>
        <Cell><Data ss:Type="String">Australian Dollar</Data></Cell>
      </Row>
      <Row>
      	<Cell ss:StyleID="bold"><Data ss:Type="String">Extracted</Data></Cell>
        <Cell><Data ss:Type="String">Thursday 16 Apr 2026 at  1:05:48</Data></Cell>
      </Row>
    </Table>	
	</Worksheet>
	
  <Worksheet ss:Name="Expenses">
    <Table>
    	<Column ss:AutoFitWidth="1" ss:Width="300"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
      <Row>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Name</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">All Values</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Summable Values</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Category %</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Overall %</Data></Cell>
      </Row>
      <Row>
      	<Cell><Data ss:Type="String">Expenses</Data></Cell>
      	<Cell ss:StyleID="currency"><Data ss:Type="Number">-20104.00000000002</Data></Cell>
      	<Cell><!-- Blank cell as this item has child items --></Cell>
      	<Cell ss:StyleID="percent"><Data ss:Type="Number">1</Data></Cell>
      	<Cell ss:StyleID="percent"><Data ss:Type="Number">1</Data></Cell>
      </Row>    	
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Health</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-6494</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3230202944687621</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3230202944687621</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Hospital services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-5028</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-5028</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.7742531567600862</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2500994826900117</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Outpatient services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-589</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-589</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.09069910686787803</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02929765220851569</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Community health services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-415</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-415</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06390514320911611</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0206426581774771</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Public health services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-165</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-165</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.025408068986757005</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00820732192598487</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-160</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-160</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.024638127502309825</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007958615200955027</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Medical products, appliances and equipment</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-83</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-83</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012781028641823221</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00412853163549542</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Mental health institutions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-39</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-39</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00600554357868802</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0019399124552327877</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Research and development</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-15</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-15</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.002309824453341546</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0007461201750895338</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-4968.999999999999</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2471647433346595</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2471647433346595</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Pre-primary and primary education </Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-2677</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-2677</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5387401891728719</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1331575805809788</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Secondary education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1676</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-1676</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3372912054739385</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0833664942300039</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Tertiary education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-551</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-551</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.11088750251559672</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.027407481098288874</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-37</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-37</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007446166230629906</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00184042976522085</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Subsidiary services to education</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-25</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-25</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.005031193399074261</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001243533625149223</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Education not definable by level</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0006037432078889114</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00014922403501790675</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Public order and safety</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1925</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.09575208913649016</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.09575208913649016</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Police services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-896</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-896</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.46545454545454545</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04456824512534815</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Law courts</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-341</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-341</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.17714285714285713</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0169617986470354</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Prisons</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-340</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-340</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.17662337662337663</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.01691205730202943</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Civil and fire protection services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-320</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-320</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.16623376623376623</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.015917230401910055</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-28</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-28</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.014545454545454545</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0013927576601671296</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Social protection</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1760.9999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08759450855551125</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08759450855551125</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Sickness and disability</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-846</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-846</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4804088586030665</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.042081177875049704</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Family and children</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-556</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-556</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.31572969903463943</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.027656187823318718</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Social exclusion - other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-228</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-228</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1294718909710392</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.011341026661360913</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Old age</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-70</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-70</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.039750141964792735</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.003481894150417824</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Housing</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-31</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-31</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.017603634298693927</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0015419816951850365</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Social protection - other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-27</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-27</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.015332197614991484</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0013430163151611607</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Survivors</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0017035775127768316</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00014922403501790675</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1356.9999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06749900517309981</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06749900517309981</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Road transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-735</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-735</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5416359616801769</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.036559888579387155</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Bus transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-255</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-255</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1879145173176124</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012684042976522075</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Railway transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-254</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-254</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.18717759764185707</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012634301631516106</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Multi-mode urban transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-51</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-51</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.037582903463522485</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.002536808595304415</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Water transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-31</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-31</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022844509948415626</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0015419816951850365</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-26</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-26</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.019159911569638914</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001293274970155192</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Air transport</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-5</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-5</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.003684598378776714</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0002487067250298446</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">General public services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-1304.0000000000002</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06486271388778347</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06486271388778347</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Public debt transactions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-784</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-784</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.6012269938650305</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03899721448467963</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Executive and legislative organs, financial, fiscal &amp; external affairs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-213</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-213</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.16334355828220856</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.010594906486271378</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">General transfers between different levels of government</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-136</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-136</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10429447852760734</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0067648229208117725</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">General services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-110</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-110</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08435582822085888</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.005471547950656581</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-61</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-61</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04677914110429447</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.003034222045364104</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Recreation, culture and religion</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-796.9999999999998</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03964385196975721</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03964385196975721</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Recreational and sporting services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-547</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-547</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.6863237139272274</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.027208515718265</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Cultural services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-244</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-244</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3061480552070264</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012136888181456416</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007528230865746552</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0002984480700358135</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Economic affairs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-732.0000000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03641066454436925</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03641066454436925</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">General economic, commercial and labour affairs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-204</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-204</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2786885245901639</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.01014723438121766</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other industries</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-153</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-153</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2090163934426229</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007610425785913244</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Fuel and energy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-132</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-132</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.180327868852459</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006565857540787897</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Agriculture, forestry, fishing and hunting</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-112</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-112</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1530054644808743</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0055710306406685185</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Research and development</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-80</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-80</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10928961748633878</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.003979307600477514</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Communication</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-27</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-27</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03688524590163934</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0013430163151611607</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Mining, manufacturing and construction </Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-24</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-24</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.032786885245901634</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001193792280143254</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Environmental protection</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-434.00000000000006</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.021587743732590512</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.021587743732590512</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Protection of biodiversity and landscape</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-375</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-375</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.8640552995391704</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.018653004377238342</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Pollution abatement</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-46</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-46</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10599078341013823</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00228810187027457</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Waste water management</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-13</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-13</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02995391705069124</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.000646637485077596</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Housing and community amenities</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-331.00000000000006</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.016464385196975715</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.016464385196975715</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Water supply</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-190</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-190</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5740181268882174</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.009450855551134094</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Community development</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-137</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-137</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4138972809667673</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0068145642658177415</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Housing development</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">-4</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">-4</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012084592145015104</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00019896538002387565</Data>
						</Cell>
			    </Row>

			    
		</Table>
	</Worksheet>
	
  <Worksheet ss:Name="Revenue">
    <Table>
    	<Column ss:AutoFitWidth="1" ss:Width="300"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
    	<Column ss:AutoFitWidth="1" ss:Width="100"/>
      <Row>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Name</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">All Values</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Summable Values</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Category %</Data></Cell>
        <Cell ss:StyleID="bold"><Data ss:Type="String">Overall %</Data></Cell>
      </Row>
      <Row>
      	<Cell><Data ss:Type="String">Revenue</Data></Cell>
      	<Cell ss:StyleID="currency"><Data ss:Type="Number">20197.799999999996</Data></Cell>
      	<Cell><!-- Blank cell as this item has child items --></Cell>
      	<Cell ss:StyleID="percent"><Data ss:Type="Number">1</Data></Cell>
      	<Cell ss:StyleID="percent"><Data ss:Type="Number">1</Data></Cell>
      </Row>
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">11648.699999999997</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5767311291328758</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5767311291328758</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">GST revenue grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">6758</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">6758</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.5801505747422461</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.33459089603818243</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Ongoing tied grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">2251.9</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">2251.9</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.19331770927227937</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1114923407499827</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Ongoing tied grants for on-passing</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">993.7</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">993.7</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08530565642518052</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.049198427551515524</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">National Partnership grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">788.3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">788.3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06767278752135433</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03902900315875987</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other Commonwealth grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">541</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">541</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0464429507155305</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02678509540643041</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">National Partnership grants for on-passing</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">172.3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">172.3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.014791350107737349</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.008530632049035047</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other contributions and grants</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">143.5</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">143.5</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012318971215672138</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007104734178969989</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Taxation</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">4579.800000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.22674746754597044</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.22674746754597044</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Payroll tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">1282</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">1282</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2799248875496746</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.06347225935497927</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Property taxes</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">871.7999999999996</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1903576575396304</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04316311677509431</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Land tax - private</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">403.4</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">403.4</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.4627208075246618</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.019972472249452915</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Land tax - public</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">242.4</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">242.4</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.2780454232622162</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012001307073047562</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Emergency services levy on fixed property</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">153</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">153</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.17549896765313153</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007575082434720615</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Natural resources management levies</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">65</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">65</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.07455838495067679</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0032181722761884966</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">8</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">8</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.009176416609314068</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.000396082741684738</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Stamp duties on financial and capital transactions</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">801</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">801</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.17489846718197297</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.039657784511184395</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Motor vehicle taxes</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">717</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.15655705489322674</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.035498915723494645</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Motor vehicle registration fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">480</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">480</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.6694560669456067</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.02376496450108428</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Stamp duty on registration transfers</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">177</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">177</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.24686192468619247</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.008763330659774828</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Emergency services levy on mobile property</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">44</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">44</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.061366806136680614</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.002178455079266059</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Lifetime Support Scheme levy</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">16</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">16</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022315202231520222</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.000792165483369476</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Insurance taxes</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">498</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10873837285470979</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.024656150669874942</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">General insurance</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">369</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">369</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.7409638554216867</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.018269316460208542</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">CTP renewal certificate</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">73</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">73</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1465863453815261</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0036142550178732344</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">CTP insurance</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">50</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">50</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.10040160642570281</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0024755171355296127</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Life insurance</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012048192771084338</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0002970620562635535</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Gambling taxes</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">410</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.08952355998078516</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.020299240511342825</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Gaming machines</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">272</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">272</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.6634146341463415</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.013466813217281094</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">SA Lotteries</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">81</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">81</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1975609756097561</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004010337759557972</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Betting Operations Tax</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">38</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">38</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.09268292682926829</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0018813930230025056</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Casino</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">16</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">16</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03902439024390244</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.000792165483369476</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007317073170731708</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00014853102813177675</Data>
						</Cell>
			    </Row>

			    
			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Sales of goods and services</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">2639.7000000000003</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.13069245165315038</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.13069245165315038</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other user charges</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">871.7</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">871.7</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3302269197257264</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.04315816574082327</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Regulatory fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">762.2</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">762.2</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.28874493313634125</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03773678321401342</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Health unit fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">455.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">455.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.1725953706860628</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.022556912138945832</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Guarantee fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">143.9</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">143.9</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.054513770504223964</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007124538316054226</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Schools revenue</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">141.2</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">141.2</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.05349092699928021</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.006990860390735626</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">TAFE fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">99.3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">99.3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03761791112626434</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0049163770311618105</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Metroticket sales</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">95.8</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">95.8</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.03629200287911505</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.004743090831674738</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Drivers&#39; licence fees</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">70</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">70</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.026518164942985943</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0034657239897414576</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">847.7</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.041969917515769055</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.041969917515769055</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">350.5</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">350.5</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.413471747080335</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.017353375120062586</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Royalties</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">300.1</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">300.1</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.3540167512091542</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.014858053847448736</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Fines and penalties</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">156.9</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">156.9</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.18508906452754512</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007768172771291925</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Schools revenue</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">40.2</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">40.2</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.047422437182965675</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.001990315776965809</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Dividend and income tax equivalent income</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">346.3000000000001</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.017145431680678103</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.017145431680678103</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Dividend and ITE income from PNFCs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">269.80000000000007</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.779093271729714</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.013357890463317793</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">SA Water</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">259.3</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">259.3</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.9610822831727204</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.012838031864856572</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Other</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">8.4</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">8.4</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.031134173461823567</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00041588687876897493</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Renewal SA</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">2.1</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">2.1</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.007783543365455892</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00010397171969224373</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Dividend and ITE income from PFCs</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">75.8</Data></Cell>
						<Cell ss:StyleID="currency">
							<!-- Blank cell as this item has child items -->
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.21888535951487142</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0037528839774628926</Data>
						</Cell>
			    </Row>
										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">SAFA</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">42</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">42</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.554089709762533</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0020794343938448745</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">HomeStart Finance</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">27.8</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">27.8</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.36675461741424803</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0013763875273544648</Data>
						</Cell>
			    </Row>

										    <Row>
						<Cell ss:StyleID="indent3"><Data ss:Type="String">Motor Accident Commission</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.079155672823219</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0002970620562635535</Data>
						</Cell>
			    </Row>

			    
										    <Row>
						<Cell ss:StyleID="indent2"><Data ss:Type="String">Other dividend income</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">0.7</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">0.7</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.00202136875541438</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">3.465723989741457e-05</Data>
						</Cell>
			    </Row>

			    
								    <Row>
						<Cell ss:StyleID="indent1"><Data ss:Type="String">Interest income</Data></Cell>
						<Cell ss:StyleID="currency"><Data ss:Type="Number">135.6</Data></Cell>
						<Cell ss:StyleID="currency">
							<Data ss:Type="Number">135.6</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0067136024715563096</Data>
						</Cell>
						<Cell ss:StyleID="percent">
							<Data ss:Type="Number">0.0067136024715563096</Data>
						</Cell>
			    </Row>

    </Table>
  </Worksheet>

</Workbook>